Dec 18 | Dec 17 | Dec 16 | Dec 15 | Dec 14 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | |||||
Gross Profit | - | - | - | - | - |
Operating Income | $ -2.50M | $ -1.26M | $ -793.82K | $ -1.32M | $ -1.94M |
EBITDA | $ -3.36M | $ -1.26M | $ -251.06K | $ -4.52M | $ -1.94M |
Net Income | $ -4.14M | $ -2.02M | $ -997.94K | $ -4.65M | $ -1.94M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ ― | $ ― | $ ― | $ ― | $ ― |
Total Assets | $ 11.59M | $ 11.28M | $ 10.00M | $ 7.87M | $ 9.73M |
Total Debt | $ 4.88M | $ 3.89M | $ 3.48M | $ 1.76M | $ 0.00 |
Net Debt | $ 4.82M | $ 3.43M | $ 2.03M | $ 1.65M | $ -515.17K |
Total Liabilities | $ 8.48M | $ 4.23M | $ 3.83M | $ 2.38M | $ 321.96K |
Stockholders' Equity | $ ― | $ ― | $ ― | $ ― | $ ― |
Cash Flow | |||||
Free Cash Flow | $ -553.81K | $ -1.29M | $ -1.29M | $ -590.88K | $ -1.28M |
Operating Cash Flow | $ -553.81K | $ -1.29M | $ -1.29M | $ -590.88K | $ -1.28M |
Investing Cash Flow | |||||
Financing Cash Flow |