| Aug 25 | Aug 23 | Aug 22 | May 21 | Aug 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 | $ -3.27M | $ -2.13M | $ -2.82M | $ -2.28M | $ -1.54M |
| EBITDA | $ -3.25M | $ -2.12M | $ -2.81M | $ -2.28M | $ -1.47M |
| Net Income | $ 9.94M | $ -3.38M | $ -1.11M | $ -1.88M | $ 364.00K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 4.88M | $ 1.33M | $ 4.22M | $ 6.96M | $ 782.00K |
| Total Assets | $ 9.49M | $ 5.39M | $ 11.47M | $ 16.11M | $ 10.54M |
| Total Debt | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
| Net Debt | $ -4.88M | $ -1.33M | $ -4.22M | $ -6.96M | $ -782.00K |
| Total Liabilities | $ 2.86M | $ 14.03M | $ 15.75M | $ 21.10M | $ 19.71M |
| Stockholders' Equity | $ 6.63M | $ -8.63M | $ -4.28M | $ -4.99M | $ -9.17M |
| Cash Flow | |||||
| Free Cash Flow | $ -3.89M | $ -1.82M | $ -5.75M | $ -1.33M | $ -2.54M |
| Operating Cash Flow | $ -2.93M | $ -1.74M | $ -5.75M | $ -1.27M | $ -1.99M |
| Investing Cash Flow | $ -967.00K | $ -1.14M | $ 1.06M | $ 196.00K | $ 2.37M |
| Financing Cash Flow | $ 7.30M | $ 489.00K | $ 1.23M | $ 7.80M | $ 0.00 |