Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 284.28K | $ 210.25K | $ 262.55K | $ 227.13K | $ 198.75K |
Gross Profit | $ -79.55K | $ 7.25K | $ 35.02K | $ 30.89K | $ 7.51K |
Operating Income | $ -273.96K | $ -1.17M | $ -1.82M | $ -67.64K | $ -260.94K |
EBITDA | $ -197.49K | $ -796.77K | $ -1.82M | $ -67.64K | $ -278.38K |
Net Income | $ -265.99K | $ -591.59K | $ -1.72M | $ -61.46K | $ 629.38K |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 55.13K | $ 80.19K | $ 697.17K | $ 23.45K | $ 7.22K |
Total Assets | $ 91.15K | $ 172.78K | $ 715.57K | $ 43.97K | $ 55.50K |
Total Debt | $ 68.90K | $ 33.23K | $ 35.50K | $ 442.42K | $ 387.91K |
Net Debt | $ 19.43K | $ -46.96K | $ -661.68K | $ 418.97K | $ 380.69K |
Total Liabilities | $ 204.93K | $ 54.42K | $ 73.83K | $ 1.64M | $ 1.56M |
Stockholders' Equity | $ 521.69K | $ 753.45K | $ 1.28M | $ -962.05K | $ -861.05K |
Cash Flow | |||||
Free Cash Flow | $ -79.85K | $ -321.87K | $ -543.78K | $ -116.09K | $ -76.04K |
Operating Cash Flow | $ -79.85K | $ -321.87K | $ -543.78K | $ -116.09K | $ -76.04K |
Investing Cash Flow | $ 51.67K | $ -268.76K | $ 0.00 | $ 0.00 | $ 0.00 |
Financing Cash Flow | $ 0.00 | $ 0.00 | $ 1.20M | $ 132.40K | $ 81.95K |