Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
Gross Profit | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
Operating Income | $ -1.04M | $ -1.02M | $ -652.96K | $ -792.28K | $ -980.74K |
EBITDA | $ -1.06M | $ -958.22K | $ -1.10M | $ -703.83K | $ -650.21K |
Net Income | $ -2.69M | $ -3.94M | $ -2.69M | $ -2.69M | $ -4.74M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 31.58K | $ 33.23K | $ 171.40K | $ 191.48K | $ 46.06K |
Total Assets | $ 168.35K | $ 99.52K | $ 225.29K | $ 278.03K | $ 83.48K |
Total Debt | $ 3.66M | $ 3.92M | $ 2.53M | $ 3.16M | $ 2.60M |
Net Debt | $ 3.63M | $ 3.89M | $ 2.35M | $ 2.97M | $ 2.55M |
Total Liabilities | $ 5.01M | $ 4.85M | $ 3.70M | $ 4.47M | $ 4.36M |
Stockholders' Equity | $ -4.84M | $ -4.75M | $ -3.47M | $ -4.19M | $ -4.28M |
Cash Flow | |||||
Free Cash Flow | $ -1.09M | $ -997.03K | $ -768.04K | $ -760.57K | $ -982.44K |
Operating Cash Flow | $ -1.08M | $ -997.03K | $ -762.77K | $ -760.57K | $ -982.44K |
Investing Cash Flow | $ -2.04K | $ 0.00 | $ -5.27K | $ 0.00 | $ 0.00 |
Financing Cash Flow | $ 1.08M | $ 858.86K | $ 747.96K | $ 906.00K | $ 821.66K |