USD | FY, 2014 | FY, 2015 | FY, 2016 | FY, 2017 | FY, 2018 | FY, 2019 | FY, 2020 |
---|---|---|---|---|---|---|---|
Revenue | 11.7k | 123.6k | |||||
Cost of goods sold | 7.6k | 51.8k | |||||
Gross profit | 4.1k | 71.8k | |||||
Gross profit Margin, % | 35% | 58% | |||||
R&D expense | 47.7k | 60.2k | 57.3k | 48.1k | 56.5k | 263.6k | 183.0k |
General and administrative expense | 543.4k | 514.5k | 374.4k | 342.0k | 561.2k | 324.0k | 224.5k |
Operating expense total | 801.1k | 832.4k | 695.1k | 678.0k | 937.0k | 608.8k | 518.4k |
Depreciation and amortization | 26.6k | 30.5k | 29.6k | 13.6k | 16.3k | 21.2k | 17.0k |
EBIT | (827.8k) | (605.2k) | (461.3k) | (403.6k) | (634.0k) | (604.7k) | (446.6k) |
EBIT margin, % | (5188%) | (361%) | |||||
Interest expense | 36.0 | 36.0 | 24.0 | 44.0 | |||
Interest income | 137.0 | 119.0 | 59.0 | 36.0 | 36.0 | 24.0 | 44.0 |
Pre tax profit | (862.9k) | (724.7k) | (691.6k) | (953.3k) | (948.8k) | (672.0k) | |
Income tax expense | |||||||
Net Income | (827.8k) | (862.9k) | (724.7k) | (691.6k) | (953.3k) | (948.8k) | (672.0k) |
USD | FY, 2014 | FY, 2015 | FY, 2016 | FY, 2017 | FY, 2018 | FY, 2019 | FY, 2020 |
---|---|---|---|---|---|---|---|
Cash | 74.4k | 38.3k | 6.6k | 7.5k | 6.9k | 5.6k | 201.7k |
Prepaid Expenses | 18.8k | 18.1k | 20.5k | 17.5k | 32.6k | 49.8k | 29.3k |
Inventories | 2.8k | 64.1k | 100.0k | ||||
Current Assets | 93.1k | 59.2k | 27.0k | 24.9k | 39.5k | 119.5k | 331.0k |
PP&E | 108.3k | 106.6k | 72.5k | 60.5k | 102.9k | 99.0k | 105.5k |
Total Assets | 217.6k | 165.8k | 100.7k | 85.4k | 142.4k | 218.5k | 469.2k |
Short-term debt | 28.0k | ||||||
Current Liabilities | 4.0m | 4.6m | 4.5m | 5.1m | 5.8m | 6.7m | 7.9m |
Long-term debt | 7.0k | ||||||
Total Debt | 35.1k | ||||||
Common Stock | 569.0 | 569.0 | 671.0 | 694.0 | 696.0 | 698.0 | 702.0 |
Additional Paid-in Capital | 1.9m | 1.9m | 2.5m | 2.7m | 2.7m | 2.8m | 2.8m |
Retained Earnings | (5.4m) | (6.3m) | (7.0m) | (7.7m) | (8.6m) | (9.6m) | (10.3m) |
Total Equity | (3.7m) | (4.5m) | (4.4m) | (5.0m) | (5.6m) | (6.5m) | (7.4m) |
Financial Leverage | -0.1 x | 0 x | 0 x | 0 x | 0 x | 0 x | -0.1 x |
USD | FY, 2014 | FY, 2015 | FY, 2016 | FY, 2017 | FY, 2018 | FY, 2019 | FY, 2020 |
---|---|---|---|---|---|---|---|
Net Income | (827.8k) | (862.9k) | (724.7k) | (691.6k) | (953.3k) | (948.8k) | (672.0k) |
Depreciation and Amortization | 26.6k | 30.5k | 29.6k | 13.6k | 16.3k | 21.2k | 17.0k |
Inventories | (2.8k) | 2.7k | (65.5k) | (31.3k) | |||
Accounts Payable | (6.4k) | 252.8k | 63.9k | 54.9k | 240.0k | 1.2m | |
Cash From Operating Activities | (732.4k) | (820.4k) | (371.7k) | (557.7k) | (832.4k) | (742.5k) | 646.7k |
Purchases of PP&E | (8.8k) | (32.3k) | (1.7k) | (453.0) | (64.4k) | (18.6k) | (30.7k) |
Capital Expenditures | (15.0k) | ||||||
Cash From Investing Activities | (23.8k) | (16.4k) | (3.0k) | 760.0 | (64.4k) | (18.6k) | (30.7k) |
Cash From Financing Activities | 782.2k | 802.0k | 343.8k | 557.8k | 896.3k | 759.8k | (427.8k) |
Net Change in Cash | 26.0k | (36.0k) | (31.7k) | 904.0 | (603.0) | (1.3k) | 196.1k |
Interest Paid | 36.0 | 36.0 | 24.0 | 44.0 | |||
Free Cash Flow | (747.4k) |
USD | Q3, 2011 |
---|---|
Financial Leverage | -0.1 x |