USD | FY, 2016 | FY, 2017 | FY, 2018 | FY, 2019 | FY, 2020 |
---|---|---|---|---|---|
Cash | 985.0k | 29.4m | 89.5m | 88.7m | 21.2m |
Prepaid Expenses | 559.0k | 224.0k | 730.0k | 2.5m | 3.7m |
Current Assets | 8.3m | 29.6m | 90.2m | 150.6m | 129.8m |
PP&E | 90.0k | 2.1m | 3.0m | 11.4m | 10.2m |
Total Assets | 8.4m | 31.9m | 102.6m | 176.6m | 171.6m |
Accounts Payable | 281.0k | 1.2m | 4.4m | 2.6m | 1.6m |
Short-term debt | 1.2m | 1.2m | |||
Current Liabilities | 3.9m | 6.9m | 11.9m | 22.5m | 47.9m |
Long-term debt | 13.7m | 12.3m | |||
Total Debt | 14.9m | 13.5m | |||
Total Liabilities | 3.9m | 19.0m | 26.5m | 82.4m | 117.8m |
Common Stock | 1.0k | 1.0k | 1.0k | 3.0k | 3.0k |
Preferred Stock | 14.9m | 39.8m | |||
Additional Paid-in Capital | 8.0m | 8.3m | 9.1m | 212.3m | 221.9m |
Retained Earnings | (18.4m) | (35.2m) | (62.6m) | (118.2m) | (168.1m) |
Total Equity | 4.5m | 12.9m | (53.5m) | 94.2m | 53.8m |
Financial Leverage | 1.9 x | 2.5 x | -1.9 x | 1.9 x | 3.2 x |
USD | Q3, 2018 | Q1, 2019 | Q2, 2019 | Q3, 2019 | Q1, 2020 | Q2, 2020 | Q3, 2020 |
---|---|---|---|---|---|---|---|
Cash | 27.9m | 95.9m | 52.1m | 56.8m | 36.2m | 34.7m | 22.7m |
Prepaid Expenses | 1.1m | 2.1m | 3.4m | 1.8m | 5.6m | 3.2m | 2.9m |
Current Assets | 28.9m | 140.7m | 137.3m | 123.0m | 128.7m | 174.8m | 157.7m |
PP&E | 2.3m | 5.5m | 11.8m | 11.8m | 11.0m | 10.8m | 10.5m |
Total Assets | 32.3m | 166.9m | 157.0m | 142.4m | 162.5m | 197.1m | 183.3m |
Accounts Payable | 1.7m | 3.4m | 4.5m | 3.9m | 1.5m | 1.6m | 1.8m |
Short-term debt | 1.3m | 1.3m | 1.4m | ||||
Current Liabilities | 7.6m | 11.9m | 14.5m | 16.7m | 23.8m | 39.0m | 45.2m |
Long-term debt | 14.7m | 14.4m | 14.1m | 13.4m | 13.1m | 12.7m | |
Total Debt | 14.7m | 14.4m | 14.1m | 14.7m | 14.4m | 14.1m | |
Total Liabilities | 16.5m | 33.3m | 34.5m | 35.2m | 79.2m | 125.2m | 122.6m |
Common Stock | 1.0k | 3.0k | 3.0k | 3.0k | 3.0k | 3.0k | 3.0k |
Preferred Stock | 59.8m | ||||||
Additional Paid-in Capital | 8.9m | 209.7m | 210.3m | 211.0m | 213.5m | 215.1m | 217.3m |
Retained Earnings | (52.9m) | (76.2m) | (88.0m) | (103.9m) | (130.7m) | (143.4m) | (156.7m) |
Total Equity | 15.8m | 133.6m | 122.5m | 107.2m | 83.3m | 71.9m | 60.7m |
Financial Leverage | 2 x | 1.2 x | 1.3 x | 1.3 x | 2 x | 2.7 x | 3 x |
USD | FY, 2016 | FY, 2017 | FY, 2018 | FY, 2019 | FY, 2020 |
---|---|---|---|---|---|
Net Income | (11.4m) | (16.8m) | (27.4m) | (55.6m) | (49.9m) |
Depreciation and Amortization | 198.0k | 366.0k | 644.0k | 900.0k | 2.1m |
Accounts Payable | 570.0k | 804.0k | 2.6m | (1.8m) | (1.2m) |
Cash From Operating Activities | (10.8m) | 1.7m | (27.1m) | (2.9m) | (8.6m) |
Purchases of PP&E | (553.0k) | (2.3m) | (663.0k) | (3.5m) | (683.0k) |
Cash From Investing Activities | (553.0k) | 4.5m | (663.0k) | (69.3m) | (63.6m) |
Cash From Financing Activities | 10.0m | 22.2m | 88.3m | 71.4m | 4.7m |
Net Change in Cash | (1.4m) | 28.4m | 60.5m | (757.0k) | (67.6m) |
USD | Q3, 2017 | Q3, 2018 | Q1, 2019 | Q2, 2019 | Q3, 2019 | Q1, 2020 | Q2, 2020 | Q3, 2020 |
---|---|---|---|---|---|---|---|---|
Net Income | (11.9m) | (17.6m) | (13.6m) | (25.4m) | (41.3m) | (12.6m) | (25.2m) | (38.6m) |
Depreciation and Amortization | 244.0k | 447.0k | 297.0k | 596.0k | 400.0k | 503.0k | 1.0m | 1.5m |
Accounts Payable | (12.0k) | (10.0k) | (771.0k) | (876.0k) | (697.0k) | (1.1m) | (1.0m) | (815.0k) |
Cash From Operating Activities | (10.9m) | (20.7m) | (12.4m) | (25.4m) | (36.6m) | (17.5m) | 20.0m | 6.6m |
Purchases of PP&E | (2.3m) | (506.0k) | (72.0k) | (1.4m) | (3.1m) | (5.0k) | (155.0k) | (625.0k) |
Cash From Investing Activities | 4.5m | (506.0k) | (51.6m) | (82.9m) | (67.0m) | (35.3m) | (74.4m) | (74.1m) |
Cash From Financing Activities | 22.2m | 20.1m | 70.5m | 70.8m | 70.9m | 265.0k | 366.0k | 1.4m |
Net Change in Cash | 15.8m | (1.1m) | 6.4m | (37.4m) | (32.7m) | (52.6m) | (54.0m) | (66.1m) |
USD | FY, 2016 |
---|---|
Financial Leverage | 1.9 x |