| Jan 25 | Jan 24 | Jan 23 | Jan 22 | Jan 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 0.00 | $ 527.89K | $ 0.00 | $ 0.00 | $ 0.00 |
| Gross Profit | $ -459.70B | $ -898.00K | $ -345.76B | $ -5.83K | $ -6.34K |
| Operating Income | $ -1.70M | $ -1.54M | $ -831.00K | $ -518.00K | $ -595.00K |
| EBITDA | $ 2.37M | $ -1.53M | $ -829.00K | $ -512.00K | $ -589.00K |
| Net Income | $ 2.12M | $ -4.08M | $ 565.60K | $ -439.00K | $ -935.00K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 20.96K | $ 72.10K | $ 32.62K | $ 102.74K | $ 6.72K |
| Total Assets | $ 49.95K | $ 104.10K | $ 61.04K | $ 143.53K | $ 45.09K |
| Total Debt | $ 968.60K | $ 454.23K | $ 177.78K | $ 264.69K | $ 404.40K |
| Net Debt | $ 947.64K | $ 382.13K | $ 145.16K | $ 161.95K | $ 397.68K |
| Total Liabilities | $ 1.72M | $ 3.17M | $ 640.33K | $ 1.61M | $ 2.06M |
| Stockholders' Equity | $ -1.67M | $ -3.06M | $ -579.29K | $ -1.47M | $ -2.01M |
| Cash Flow | |||||
| Free Cash Flow | $ -1.02T | $ -1.39M | $ -540.60K | $ -511.45K | $ -380.88K |
| Operating Cash Flow | $ -1.02T | $ -1.39M | $ -540.60K | $ -511.45K | $ -380.88K |
| Investing Cash Flow | $ 0.00 | $ 0.00 | $ 5.00K | $ 0.00 | $ 0.00 |
| Financing Cash Flow | $ 968.78B | $ 1.43M | $ 465.48K | $ 607.47K | $ 362.57K |