Sep 24 | Sep 23 | Sep 22 | Sep 21 | Sep 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
Gross Profit | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
Operating Income | $ -177.00K | $ -169.00K | $ -159.00K | $ -158.00K | $ -165.00K |
EBITDA | $ -59.00K | $ -169.00K | $ -159.00K | $ -158.00K | $ -165.00K |
Net Income | $ -113.00K | $ -199.00K | $ -173.00K | $ -158.00K | $ -163.00K |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 25.00K | $ 7.00K | $ 15.00K | $ 55.00K | $ 203.00K |
Total Assets | $ 34.00K | $ 23.00K | $ 21.00K | $ 59.00K | $ 206.00K |
Total Debt | $ 500.00K | $ 300.00K | $ 150.00K | $ 0.00 | $ 0.00 |
Net Debt | $ 475.00K | $ 293.00K | $ 135.00K | $ -55.00K | $ -203.00K |
Total Liabilities | $ 759.00K | $ 635.00K | $ 434.00K | $ 299.00K | $ 288.00K |
Stockholders' Equity | $ -725.00K | $ -612.00K | $ -413.00K | $ -240.00K | $ -82.00K |
Cash Flow | |||||
Free Cash Flow | $ -182.00K | $ -158.00K | $ -190.00K | $ -148.00K | $ -150.00K |
Operating Cash Flow | $ -182.00K | $ -158.00K | $ -190.00K | $ -148.00K | $ -150.00K |
Investing Cash Flow | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
Financing Cash Flow | $ 200.00K | $ 150.00K | $ 150.00K | $ 0.00 | $ 0.00 |