Dec 13 | Dec 12 | Dec 11 | Dec 10 | Dec 09 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | |||||
Gross Profit | $ 1.73M | $ 6.19M | $ 5.47M | $ 1.49M | $ 0.00 |
Operating Income | $ -4.13M | $ -1.43M | $ 1.71M | $ -3.62M | $ -47.12K |
EBITDA | $ -3.55M | $ -907.90K | $ 1.79M | $ -3.50M | $ -47.12K |
Net Income | $ -289.33K | $ -343.49K | $ 1.08M | $ -2.61M | $ -47.12K |
Balance Sheet | |||||
Cash & Short-Term Investments | $ ― | $ ― | $ ― | $ ― | $ ― |
Total Assets | $ 3.90M | $ 10.46M | $ 8.35M | $ 3.87M | $ 0.00 |
Total Debt | $ 1.69M | $ 4.14M | $ 0.00 | $ 41.04K | $ 0.00 |
Net Debt | $ 1.35M | $ 3.75M | $ -2.75M | $ -204.32K | $ 0.00 |
Total Liabilities | $ 2.94M | $ 7.19M | $ 5.06M | $ 4.56M | $ 31.54K |
Stockholders' Equity | $ ― | $ ― | $ ― | $ ― | $ ― |
Cash Flow | |||||
Free Cash Flow | $ 1.15M | $ -4.14M | $ -382.79K | $ 551.18K | $ -45.54K |
Operating Cash Flow | $ 1.25M | $ -3.11M | $ -340.72K | $ 551.18K | $ -45.54K |
Investing Cash Flow | |||||
Financing Cash Flow |