| Dec 19 | Dec 18 | Dec 17 | |
|---|---|---|---|
| Income Statement | |||
| Total Revenue | $ 0.00 | $ 3.34K | $ 50.00K |
| Gross Profit | $ -46.34K | $ -57.83K | $ -14.00K |
| Operating Income | $ -5.83M | $ -1.35M | $ -1.73M |
| EBITDA | $ -5.17M | $ 1.35M | $ -7.26M |
| Net Income | $ -8.05M | $ -1.41M | $ -9.15M |
| Balance Sheet | |||
| Cash & Short-Term Investments | $ 131.86K | $ 85.72K | $ 346.75K |
| Total Assets | $ 741.55K | $ 569.17K | $ 915.49K |
| Total Debt | $ 2.18M | $ 739.22K | $ 536.75K |
| Net Debt | $ 2.05M | $ 662.20K | $ 231.86K |
| Total Liabilities | $ 5.66M | $ 3.52M | $ 7.08M |
| Stockholders' Equity | $ -4.92M | $ -2.95M | $ -6.16M |
| Cash Flow | |||
| Free Cash Flow | $ -1.48M | $ -1.29M | $ -1.42M |
| Operating Cash Flow | $ -1.45M | $ -1.26M | $ -1.23M |
| Investing Cash Flow | $ -54.52K | $ -109.32K | $ -397.65K |
| Financing Cash Flow | $ 1.56M | $ 1.14M | $ 1.86M |