| Dec 04 | Dec 03 | Dec 02 | Dec 01 | Dec 00 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | |||||
| Gross Profit | $ 5.75M | $ 2.21M | $ 1.70M | $ -1.14M | $ 3.50M |
| Operating Income | $ -1.24M | $ -5.77M | $ -7.24M | $ -17.01M | $ -20.81M |
| EBITDA | $ 8.00K | $ -4.08M | $ -6.98M | $ -15.59M | $ -15.73M |
| Net Income | $ -2.88M | $ -8.56M | $ -4.35M | $ -21.55M | $ -29.57M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ ― | $ ― | $ ― | $ ― | $ ― |
| Total Assets | $ 3.04M | $ 5.35M | $ 6.72M | $ 10.20M | $ 24.00M |
| Total Debt | $ 8.00M | $ 6.61M | $ 4.95M | $ 7.55M | $ 100.00K |
| Net Debt | $ 8.00M | $ 6.44M | $ 4.43M | $ 7.50M | $ -5.60M |
| Total Liabilities | $ 11.35M | $ 12.13M | $ 9.36M | $ 11.81M | $ 4.59M |
| Stockholders' Equity | $ ― | $ ― | $ ― | $ ― | $ ― |
| Cash Flow | |||||
| Free Cash Flow | $ -1.19M | $ -4.81M | $ -1.15M | $ -14.11M | $ -24.33M |
| Operating Cash Flow | $ -1.04M | $ -4.78M | $ -972.00K | $ -13.79M | $ -22.44M |
| Investing Cash Flow | |||||
| Financing Cash Flow |