| Aug 25 | Aug 24 | Aug 23 | Aug 22 | Aug 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
| Gross Profit | $ 0.00 | $ 0.00 | $ -1.16K | $ -6.98K | $ -4.07K |
| Operating Income | $ -1.21M | $ -953.60K | $ -2.60M | $ -2.91M | $ -1.56M |
| EBITDA | $ -1.19M | $ -831.85K | $ -2.59M | $ -2.90M | $ -1.56M |
| Net Income | $ -1.93M | $ -833.01K | $ -2.59M | $ -2.90M | $ 2.04M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 590.35K | $ 428.20K | $ 1.08M | $ 2.34M | $ 5.11M |
| Total Assets | $ 1.16M | $ 906.49K | $ 1.53M | $ 3.08M | $ 5.40M |
| Total Debt | $ 75.00K | $ 0.00 | $ 0.00 | $ 0.00 | $ 10.00K |
| Net Debt | $ -515.35K | $ -428.20K | $ -1.08M | $ -1.84M | $ -5.10M |
| Total Liabilities | $ 125.40K | $ 42.66K | $ 93.41K | $ 41.10K | $ 201.39K |
| Stockholders' Equity | $ 1.04M | $ 863.83K | $ 1.44M | $ 3.04M | $ 5.20M |
| Cash Flow | |||||
| Free Cash Flow | $ -897.08K | $ -662.11K | $ -1.31M | $ -3.01M | $ -863.80K |
| Operating Cash Flow | $ -897.08K | $ -645.51K | $ -1.31M | $ -2.77M | $ -599.05K |
| Investing Cash Flow | $ -38.77K | $ -16.60K | $ 513.11K | $ -734.34K | $ 2.73M |
| Financing Cash Flow | $ 1.10M | $ 11.00K | $ 38.00K | $ 239.70K | $ 229.13K |