Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 11.16M | $ 13.21M | $ 18.11M | $ 15.75M | $ 16.38M |
Gross Profit | $ 3.71M | $ 3.98M | $ 5.46M | $ 5.86M | $ 3.02M |
Operating Income | $ -682.00K | $ -1.26M | $ -2.13M | $ -2.96M | $ 1.92M |
EBITDA | $ 447.00K | $ -411.00K | $ -1.24M | $ 1.75M | $ -6.01M |
Net Income | $ -1.25M | $ -2.12M | $ -3.71M | $ 84.00K | $ 3.00M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 33.00K | $ 8.00K | $ 79.00K | $ 274.00K | $ 69.00K |
Total Assets | $ 9.43M | $ 11.35M | $ 15.01M | $ 11.91M | $ 11.13M |
Total Debt | $ 8.14M | $ 9.27M | $ 10.80M | $ 5.86M | $ 7.33M |
Net Debt | $ 8.11M | $ 9.26M | $ 10.72M | $ 5.59M | $ 7.26M |
Total Liabilities | $ 11.16M | $ 11.87M | $ 13.93M | $ 8.63M | $ 9.89M |
Stockholders' Equity | $ -1.73M | $ -524.00K | $ 1.07M | $ 3.29M | $ 1.24M |
Cash Flow | |||||
Free Cash Flow | $ 1.03M | $ 1.34M | $ -1.44M | $ -1.25M | $ -3.40M |
Operating Cash Flow | $ 1.04M | $ 1.99M | $ -1.38M | $ -1.17M | $ -3.21M |
Investing Cash Flow | $ -7.00K | $ -647.00K | $ -55.00K | $ -86.00K | $ -191.00K |
Financing Cash Flow | $ -1.01M | $ -1.41M | $ 1.24M | $ 1.46M | $ 2.90M |