Dec 21 | Dec 20 | Dec 19 | Dec 18 | Dec 17 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 91.00K | $ 174.00K | $ 170.00K | $ 306.00K | $ 714.00K |
Gross Profit | $ -468.00K | $ -381.00K | $ -388.00K | $ 306.00K | $ 714.00K |
Operating Income | $ -3.59M | $ -2.99M | $ -3.71M | $ -8.32M | $ -4.39M |
EBITDA | $ -3.70M | $ -2.76M | $ -2.66M | $ -11.00M | $ -3.52M |
Net Income | $ -5.20M | $ -3.54M | $ -6.51M | $ -12.60M | $ -5.06M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 147.00K | $ 118.00K | $ 258.00K | $ 413.00K | $ 763.00K |
Total Assets | $ 1.95M | $ 2.74M | $ 4.83M | $ 12.35M | $ 8.80M |
Total Debt | $ 2.51M | $ 1.73M | $ 1.29M | $ 1.00M | $ 1.08M |
Net Debt | $ 2.36M | $ 1.62M | $ 1.03M | $ 687.00K | $ 314.00K |
Total Liabilities | $ 3.83M | $ 2.54M | $ 2.85M | $ 2.46M | $ 1.55M |
Stockholders' Equity | $ -2.86M | $ -762.00K | $ 970.00K | $ 8.32M | $ 7.25M |
Cash Flow | |||||
Free Cash Flow | $ -2.51M | $ -785.00K | $ -2.06M | $ -4.03M | $ -705.00K |
Operating Cash Flow | $ -2.06M | $ -767.00K | $ -2.06M | $ -4.03M | $ -703.00K |
Investing Cash Flow | $ -449.00K | $ -18.00K | $ 1.58M | $ -210.00K | $ -263.00K |
Financing Cash Flow | $ 2.54M | $ 645.00K | $ 360.00K | $ 3.82M | $ 1.48M |