| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 0.00 | $ 0.00 | $ 0.00 | $ 594.98K | $ 297.92K |
| Gross Profit | $ -27.32K | $ -27.32K | $ -27.32K | $ 255.34K | $ 115.93K |
| Operating Income | $ -429.68K | $ -681.61K | $ -2.87M | $ -312.14K | $ -398.52K |
| EBITDA | $ -709.53K | $ -726.50K | $ -2.87M | $ -452.96K | $ -545.20K |
| Net Income | $ -1.00M | $ -989.37K | $ -3.18M | $ -734.01K | $ -1.17M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 5.31K | $ 385.00 | $ 0.00 | $ 40.91K | $ 58.58K |
| Total Assets | $ 955.07K | $ 961.64K | $ 960.25K | $ 1.02M | $ 858.75K |
| Total Debt | $ 2.98M | $ 2.98M | $ 3.01M | $ 3.04M | $ 3.06M |
| Net Debt | $ 2.97M | $ 2.98M | $ 3.01M | $ 3.00M | $ 3.00M |
| Total Liabilities | $ 5.20M | $ 4.24M | $ 3.63M | $ 3.58M | $ 3.74M |
| Stockholders' Equity | $ -4.24M | $ -3.28M | $ -2.67M | $ -2.56M | $ -2.88M |
| Cash Flow | |||||
| Free Cash Flow | $ -418.18K | $ -536.79K | $ -666.48K | $ -668.07K | $ -226.25K |
| Operating Cash Flow | $ -418.18K | $ -536.79K | $ -666.48K | $ -668.07K | $ -226.25K |
| Investing Cash Flow | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 769.00 |
| Financing Cash Flow | $ 423.11K | $ 537.18K | $ 625.57K | $ 650.41K | $ 276.25K |