Dec 20 | Dec 19 | Dec 18 | Dec 17 | Dec 16 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 4.86M | $ 5.50M | $ 694.89K | $ 710.00 | $ 631.00 |
Gross Profit | $ -967.54K | $ -4.18M | $ -5.87M | - | - |
Operating Income | $ -2.25M | - | $ -7.40M | - | $ -89.46K |
EBITDA | $ -2.89M | $ -16.46M | $ -13.79M | $ -134.79K | $ -46.07K |
Net Income | $ -3.96M | - | $ -14.90M | $ -137.58K | $ -88.84K |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 105.25K | $ 63.43K | $ 1.47M | $ 190.58K | $ 56.42K |
Total Assets | $ 7.22M | $ 10.43M | $ 20.69M | $ 268.75K | $ 56.42K |
Total Debt | $ 1.35M | $ 1.69M | $ 566.78K | $ 274.64K | $ 1.28M |
Net Debt | $ 1.24M | $ 1.62M | $ -900.12K | $ 84.06K | $ 1.23M |
Total Liabilities | $ 3.92M | $ 4.25M | $ 2.53M | $ 416.70K | $ 75.77K |
Stockholders' Equity | $ 3.31M | $ 6.19M | $ 18.16M | $ -147.95K | $ -19.36K |
Cash Flow | |||||
Free Cash Flow | $ -309.91K | - | $ -1.90M | $ -369.16K | $ -100.38K |
Operating Cash Flow | $ -304.40K | - | $ -1.47M | $ -68.74K | $ -100.38K |
Investing Cash Flow | $ -5.50K | - | $ 347.78K | $ -300.42K | $ 0.00 |
Financing Cash Flow | $ 409.59K | $ 1.02M | $ 2.36M | $ 201.03K | $ 703.39K |