| Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
| Gross Profit | $ 0.00 | $ 478.52K | $ -56.30K | $ -56.30K | $ -56.30K |
| Operating Income | $ -1.77M | $ -110.47K | $ -63.30K | $ -56.30K | $ -56.30K |
| EBITDA | $ -1.77M | - | $ -7.00K | $ 0.00 | $ 0.00 |
| Net Income | $ -1.80K | $ -122.24K | $ -73.70K | $ -66.70K | $ -66.70K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
| Total Assets | $ 448.60K | $ 337.20K | $ 318.04K | $ 374.34K | $ 430.63K |
| Total Debt | $ 533.42K | $ 202.51K | $ 137.55K | $ 130.55K | $ 130.55K |
| Net Debt | $ 533.42K | $ 202.51K | $ 137.55K | $ 130.55K | $ 130.55K |
| Total Liabilities | $ 660.70K | $ 307.37K | $ 238.95K | $ 221.55K | $ 211.15K |
| Stockholders' Equity | $ -212.10K | $ 29.83K | $ 79.09K | $ 152.79K | $ 219.49K |
| Cash Flow | |||||
| Free Cash Flow | $ -330.00 | $ -55.41K | - | $ -122.99K | $ -122.99K |
| Operating Cash Flow | $ -219.00 | $ -18.21K | - | $ -122.99K | $ -122.99K |
| Investing Cash Flow | $ -111.00 | $ -37.20K | $ 0.00 | $ 0.00 | $ 0.00 |
| Financing Cash Flow | - | $ 55.41K | - | $ 0.00 | $ 0.00 |