Dec 21 | Dec 20 | Dec 19 | Dec 18 | Dec 17 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | |||||
Gross Profit | $ 1.54M | $ 2.26M | $ 6.78M | $ 2.14M | $ 3.15M |
Operating Income | $ -3.07M | $ -3.02M | $ -2.06M | $ -3.59M | $ 453.39K |
EBITDA | $ -2.02M | $ -3.54M | $ -1.33M | $ -2.13M | $ 2.64M |
Net Income | $ -3.00M | $ -6.61M | $ -751.44K | $ 1.74M | $ 1.92M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ ― | $ ― | $ ― | $ ― | $ ― |
Total Assets | $ 31.62M | $ 26.87M | $ 29.66M | $ 30.84M | $ 23.80M |
Total Debt | $ 14.50M | $ 12.52M | $ 5.28M | $ 10.46M | $ 5.12M |
Net Debt | $ 10.20M | $ 11.05M | $ 4.04M | $ 8.36M | $ 1.82M |
Total Liabilities | $ 22.16M | $ 15.66M | $ 13.30M | $ 13.73M | $ 8.44M |
Stockholders' Equity | $ ― | $ ― | $ ― | $ ― | $ ― |
Cash Flow | |||||
Free Cash Flow | $ -4.99M | $ -947.00K | $ 890.00K | $ -3.44K | $ 2.25M |
Operating Cash Flow | $ -4.98M | $ -921.00K | $ 931.00K | $ -2.65K | $ 3.75M |
Investing Cash Flow | |||||
Financing Cash Flow |