Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 10.99M | $ 8.06M | $ 7.00M | $ 6.78M | $ 5.92M |
Gross Profit | $ 8.00M | $ 6.00M | $ 5.07M | $ 4.90M | $ 4.13M |
Operating Income | $ 1.94M | $ 74.00K | $ -578.00K | $ -8.00K | $ -310.00K |
EBITDA | $ 2.13M | $ 302.00K | $ -456.00K | $ 67.00K | $ 251.00K |
Net Income | $ 6.29M | $ 119.00K | $ -633.00K | $ -26.00K | $ 34.00K |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 2.33M | $ 1.45M | $ 1.45M | $ 1.72M | $ 2.06M |
Total Assets | $ 10.60M | $ 5.45M | $ 5.98M | $ 6.04M | $ 5.20M |
Total Debt | $ 98.00K | $ 221.00K | $ 336.00K | $ 443.00K | $ 691.00K |
Net Debt | $ -2.23M | $ -1.23M | $ -1.11M | $ -1.28M | $ -1.37M |
Total Liabilities | $ 5.02M | $ 6.28M | $ 7.00M | $ 6.50M | $ 5.72M |
Stockholders' Equity | $ 5.54M | $ -838.00K | $ -1.02M | $ -469.00K | $ -523.00K |
Cash Flow | |||||
Free Cash Flow | $ 849.00K | $ -4.00K | $ -261.00K | $ -192.00K | $ 363.00K |
Operating Cash Flow | $ 905.00K | $ 72.00K | $ 31.00K | $ 132.00K | $ 464.00K |
Investing Cash Flow | $ -56.00K | $ -78.00K | $ -308.00K | $ -324.00K | $ -101.00K |
Financing Cash Flow | $ 28.00K | $ 5.00K | $ 5.00K | $ -149.00K | $ 453.00K |