| Sep 22 | Sep 21 | Sep 17 | Sep 16 | Sep 15 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | |||||
| Gross Profit | - | - | - | - | $ 0.00 |
| Operating Income | |||||
| EBITDA | $ -91.89K | $ -65.69K | $ -49.99K | $ 1.11M | $ -2.33M |
| Net Income | $ -164.97K | $ -76.09K | $ -51.23K | $ 1.16M | $ -2.31M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ ― | $ ― | $ ― | $ ― | $ ― |
| Total Assets | $ 130.35K | $ 261.15K | $ 2.99K | $ 1.30K | $ 281.37K |
| Total Debt | $ 273.00K | $ 338.00K | $ 25.00K | $ 0.00 | $ 0.00 |
| Net Debt | $ 145.40K | $ 76.85K | $ 22.01K | $ -1.30K | $ -201.66K |
| Total Liabilities | $ 621.50K | $ 587.34K | $ 195.68K | $ 142.76K | $ 288.63K |
| Stockholders' Equity | $ ― | $ ― | $ ― | $ ― | $ ― |
| Cash Flow | |||||
| Free Cash Flow | $ -68.55K | $ -14.26K | $ -18.31K | $ -200.35K | $ -249.78K |
| Operating Cash Flow | $ -68.55K | $ -14.26K | $ -18.31K | $ -200.35K | $ -247.59K |
| Investing Cash Flow | |||||
| Financing Cash Flow |