Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 784.93K | $ 78.63K | $ 11.61K | $ 0.00 | $ 100.59K |
Gross Profit | $ 369.39K | $ 78.63K | $ 11.61K | $ 0.00 | $ 100.59K |
Operating Income | $ -68.83K | $ 35.52K | $ -7.06K | $ -3.06K | $ 93.61K |
EBITDA | $ -775.46K | $ 456.37K | - | - | $ 83.43K |
Net Income | $ -1.27M | $ 61.29K | $ -416.97K | $ -426.82K | $ -377.27K |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 318.42K | $ 59.13K | $ 19.56K | $ 20.93K | $ 25.77K |
Total Assets | $ 960.92K | $ 67.67K | $ 19.56K | $ 20.93K | $ 25.77K |
Total Debt | $ 11.87M | $ 10.16M | $ 10.35M | $ 2.62M | $ 2.62M |
Net Debt | $ 11.55M | $ 10.10M | $ 10.33M | $ 2.60M | $ 2.60M |
Total Liabilities | $ 14.84M | $ 12.64M | $ 12.65M | $ 4.30M | $ 3.88M |
Stockholders' Equity | $ -13.88M | $ -12.57M | $ -12.63M | $ -4.28M | $ -3.86M |
Cash Flow | |||||
Free Cash Flow | $ -1.10M | $ 39.57K | $ -1.38K | - | $ 25.77K |
Operating Cash Flow | $ -798.60K | $ 43.34K | $ -1.38K | - | $ 25.77K |
Investing Cash Flow | $ -397.51K | $ -3.77K | $ 0.00 | $ 0.00 | $ 0.00 |
Financing Cash Flow | $ 1.05M | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |