Dec 22 | Dec 21 | Dec 20 | Oct 19 | Oct 18 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | |||||
Gross Profit | - | - | - | - | - |
Operating Income | $ -786.00K | $ -590.00K | $ -538.00K | $ -286.00K | $ -252.92K |
EBITDA | $ -366.00K | $ 1.49M | $ -132.00K | $ 866.00K | $ -252.92K |
Net Income | $ -366.00K | $ 1.49M | $ -687.00K | $ 866.00K | $ 322.07K |
Balance Sheet | |||||
Cash & Short-Term Investments | $ ― | $ ― | $ ― | $ ― | $ ― |
Total Assets | $ 9.35M | $ 7.40M | $ 3.06M | $ 2.60M | $ 1.09M |
Total Debt | $ 1.24M | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
Net Debt | $ -7.74M | $ -7.39M | $ -3.05M | $ -2.59M | $ -1.08M |
Total Liabilities | $ 1.53M | $ 175.00K | $ 137.00K | $ 39.00K | $ 139.29K |
Stockholders' Equity | $ ― | $ ― | $ ― | $ ― | $ ― |
Cash Flow | |||||
Free Cash Flow | $ -1.03M | $ -545.00K | - | $ -388.00K | $ -282.01K |
Operating Cash Flow | $ -1.03M | $ -545.00K | $ -445.00K | $ -388.00K | $ -282.01K |
Investing Cash Flow | |||||
Financing Cash Flow |