| Jan 24 | Jan 23 | Jan 22 | Jan 21 | Jan 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | |||||
| Gross Profit | - | - | - | - | $ 0.00 |
| Operating Income | $ -112.37K | $ -223.99K | $ -387.39K | $ -246.18K | $ -305.67K |
| EBITDA | $ -109.81K | $ -163.01K | $ 118.16K | $ -289.04K | $ -3.69M |
| Net Income | $ -109.81K | $ -163.01K | $ 118.16K | $ -5.17M | $ -7.68M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ ― | $ ― | $ ― | $ ― | $ ― |
| Total Assets | $ 461.08K | $ 568.08K | $ 1.16M | $ 1.22M | $ 1.45M |
| Total Debt | $ 0.00 | $ 0.00 | $ 0.00 | $ 26.57M | $ 21.73M |
| Net Debt | $ -458.90K | $ -558.01K | $ -1.16M | $ 25.45M | $ 20.30M |
| Total Liabilities | $ 24.74K | $ 21.93K | $ 450.13K | $ 27.15M | $ 22.30M |
| Stockholders' Equity | $ ― | $ ― | $ ― | $ ― | $ ― |
| Cash Flow | |||||
| Free Cash Flow | |||||
| Operating Cash Flow | $ -99.11K | $ -432.78K | $ -212.40K | $ -313.37K | $ -333.44K |
| Investing Cash Flow | |||||
| Financing Cash Flow |