USD | FY, 2012 | FY, 2013 | FY, 2014 | FY, 2015 | FY, 2016 | FY, 2017 | FY, 2018 | FY, 2019 |
---|---|---|---|---|---|---|---|---|
Revenue | 24.1k | 42.1k | 11.6k | 6.2k | 10.4k | 77.2k | ||
Sales and marketing expense | 1.6k | 24.7k | 67.4k | |||||
R&D expense | 28.5k | 67.4k | 192.6k | 147.2k | 76.7k | 30.6k | 6.2k | |
General and administrative expense | 4.3k | 2.6k | 825.0 | 3.1k | 2.5k | 3.5k | 5.0k | 18.6k |
Operating expense total | 172.9k | 252.2k | 183.0k | 393.7k | 151.5k | 82.2k | 54.7k | 43.0k |
Depreciation and amortization | 120.1k | |||||||
EBIT | (150.3k) | (206.7k) | (171.4k) | (387.5k) | (458.3k) | (650.7k) | (1.0m) | (521.3k) |
EBIT margin, % | (624%) | (491%) | (1484%) | (6265%) | (9869%) | (675%) | ||
Interest expense | 1.8k | 300.0 | 52.3k | 62.6k | 60.5k | 105.0 | ||
Net Income | (150.3k) | (208.5k) | (171.7k) | (438.7k) | (520.9k) | (559.9k) | (1.0m) | (521.4k) |
USD | FY, 2012 | FY, 2013 | FY, 2014 | FY, 2015 | FY, 2016 | FY, 2017 | FY, 2018 | FY, 2019 |
---|---|---|---|---|---|---|---|---|
Cash | 3.1k | 2.0k | 14.8k | 44.1k | 31.8k | 112.8k | 21.0k | 636.0 |
Accounts Receivable | 1.0k | 9.0k | 40.3k | |||||
Current Assets | 128.8k | 30.0k | 40.9k | |||||
PP&E | 670.7k | 550.7k | 444.4k | |||||
Total Assets | 3.1k | 3.0k | 14.8k | 44.1k | 31.8k | 799.5k | 580.7k | 485.3k |
Accounts Payable | 15.7k | 16.1k | 62.0k | 124.3k | 10.1k | 9.9k | 65.3k | |
Short-term debt | 100.0k | 6.0k | 50.0k | 35.0k | ||||
Current Liabilities | 315.7k | 205.1k | 94.4k | 144.9k | ||||
Total Debt | 100.0k | 6.0k | 50.0k | 35.0k | ||||
Total Liabilities | 47.0k | 133.9k | 217.9k | 279.0k | 315.7k | 205.1k | 94.4k | 144.9k |
Common Stock | 21.2k | 22.5k | 24.6k | 36.3k | 44.5k | 62.0k | 65.8k | 68.1k |
Preferred Stock | 30.0 | 30.0 | 30.0 | |||||
Additional Paid-in Capital | 479.3k | 747.6k | 848.3k | 1.3m | 1.7m | 3.1m | 3.9m | 4.1m |
Retained Earnings | (1.5m) | (2.1m) | (2.6m) | (3.7m) | (4.2m) | |||
Total Equity | (43.9k) | (131.0k) | (203.1k) | (234.8k) | (284.0k) | 594.4k | 486.3k | 340.4k |
Debt to Equity Ratio | -0.8 x | 0 x | 0.1 x | |||||
Debt to Assets Ratio | 33.6 x | 0.4 x | 0.1 x | |||||
Financial Leverage | -0.1 x | 0 x | -0.1 x | -0.2 x | -0.1 x | 1.3 x | 1.2 x | 1.4 x |
USD | FY, 2012 | FY, 2013 | FY, 2014 | FY, 2015 | FY, 2016 | FY, 2017 | FY, 2018 | FY, 2019 |
---|---|---|---|---|---|---|---|---|
Net Income | (150.3k) | (208.5k) | (171.7k) | (438.7k) | (520.9k) | (559.9k) | (1.0m) | (521.4k) |
Depreciation and Amortization | 50.0k | 120.1k | 122.0k | |||||
Accounts Receivable | (2.2k) | (1.0k) | (40.3k) | |||||
Accounts Payable | 55.5k | |||||||
Cash From Operating Activities | (413.8k) | (339.6k) | ||||||
Cash From Investing Activities | (50.7k) | (15.7k) | ||||||
Short-term Borrowings | (5.0k) | (150.0k) | (10.0k) | |||||
Cash From Financing Activities | 83.0k | 171.2k | 165.1k | 420.1k | 326.8k | 695.9k | 322.0k | 335.0k |
Net Change in Cash | (20.3k) | (1.9k) | 12.8k | 29.3k | (12.3k) | 81.0k | (91.8k) | (20.4k) |
Interest Paid | 105.0 |
USD | Q1, 2012 |
---|---|
Financial Leverage | 1 x |