Feb 03 | Nov 02 | Aug 02 | May 02 | Feb 02 | |
---|---|---|---|---|---|
Income Statement | - | ||||
Total Revenue | $ 5.59M | $ 6.21M | $ 5.42M | $ 5.73M | $ 5.43M |
Gross Profit | $ 547.00K | $ 825.00K | $ -865.00K | $ 85.00K | $ 277.00K |
EBIT | $ -1.01M | $ -732.00K | $ -2.43M | $ -1.37M | $ -1.16M |
EBITDA | $ -835.00K | $ -560.00K | $ -2.19M | $ -1.13M | $ -930.00K |
Net Income Common Stockholders | $ -1.17M | $ -871.00K | $ -2.56M | $ -1.32M | $ -1.28M |
Balance Sheet | - | ||||
Cash, Cash Equivalents and Short-Term Investments | $ 26.00K | $ 322.00K | $ 918.00K | $ 67.00K | $ 177.00K |
Total Assets | $ 8.07M | $ 8.30M | $ 8.56M | $ 10.08M | $ 10.65M |
Total Debt | $ 5.83M | $ 5.51M | $ 5.32M | $ 3.90M | $ 4.00M |
Net Debt | $ 5.81M | $ 5.18M | $ 4.40M | $ 3.83M | $ 3.83M |
Total Liabilities | $ 10.38M | $ 9.48M | $ 8.87M | $ 7.87M | $ 7.12M |
Stockholders Equity | $ -2.31M | $ -1.18M | $ -309.00K | $ 2.21M | $ 3.53M |
Cash Flow | - | ||||
Free Cash Flow | $ -661.00K | $ -778.00K | $ -623.00K | $ -2.00K | $ 451.00K |
Operating Cash Flow | $ -557.00K | $ -682.00K | $ -573.00K | $ 85.00K | $ 471.00K |
Investing Cash Flow | $ -104.00K | $ -96.00K | $ -50.00K | $ -87.00K | $ -20.00K |
Financing Cash Flow | $ 365.00K | $ 182.00K | $ 1.47M | $ -108.00K | $ -429.00K |