Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | |||||
Gross Profit | - | - | - | - | - |
Operating Income | $ -1.35M | $ -1.04M | $ -680.49K | $ -337.39K | $ -499.86K |
EBITDA | $ -1.17M | $ -1.03M | $ -680.49K | $ -334.95K | $ -500.52K |
Net Income | $ -1.16M | $ -1.03M | $ -697.46K | $ -308.98K | $ -502.44K |
Balance Sheet | |||||
Cash & Short-Term Investments | $ ― | $ ― | $ ― | $ ― | $ ― |
Total Assets | $ 444.31K | $ 657.48K | $ 344.67K | $ 135.70K | $ 47.87K |
Total Debt | $ 30.00K | $ 40.00K | $ 40.00K | $ 40.00K | $ 0.00 |
Net Debt | $ -334.60K | $ -567.03K | $ -298.18K | $ -89.21K | $ -24.41K |
Total Liabilities | $ 2.13M | $ 1.67M | $ 1.31M | $ 961.63K | $ 718.73K |
Stockholders' Equity | $ ― | $ ― | $ ― | $ ― | $ ― |
Cash Flow | |||||
Free Cash Flow | |||||
Operating Cash Flow | $ -486.42K | $ -544.74K | $ -253.19K | $ -60.52K | $ -165.39K |
Investing Cash Flow | |||||
Financing Cash Flow |