Dec 22 | Dec 21 | Dec 20 | Dec 19 | Dec 18 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 60.00K | $ 288.00K | $ 240.00K | $ 240.00K | $ 240.00K |
Gross Profit | $ 60.00K | $ 258.00K | $ 240.00K | $ 240.00K | $ 240.00K |
Operating Income | $ -544.30K | $ -704.44K | $ -384.38K | $ -391.25K | $ -388.00K |
EBITDA | $ 205.49K | $ -704.44K | $ -215.62K | $ -391.25K | $ -388.00K |
Net Income | $ 87.41K | $ -1.24M | $ -238.54K | $ -396.21K | $ -607.83K |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 615.00 | $ 296.41K | $ 126.41K | $ 135.82K | $ 157.17K |
Total Assets | $ 4.10K | $ 2.01M | $ 974.90K | $ 938.18K | $ 719.53K |
Total Debt | $ 318.76K | $ 1.32M | $ 28.76K | $ 404.72K | $ 502.61K |
Net Debt | $ 318.15K | $ 1.14M | $ 19.35K | $ 385.90K | $ 462.45K |
Total Liabilities | $ 547.09K | $ 3.50M | $ 3.96M | $ 4.85M | $ 5.35M |
Stockholders' Equity | $ -542.99K | $ -1.49M | $ -2.98M | $ -3.91M | $ -4.63M |
Cash Flow | |||||
Free Cash Flow | $ -140.01K | $ 27.23K | - | $ -21.35K | $ 40.00K |
Operating Cash Flow | $ -140.01K | $ 27.23K | - | $ -21.35K | $ 40.00K |
Investing Cash Flow | $ 0.00 | $ -1.00M | $ 0.00 | $ 0.00 | $ 0.00 |
Financing Cash Flow | $ -38.78K | $ 1.14M | $ 0.00 | $ 0.00 | $ 0.00 |