Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 16.69M | $ 6.88M | $ 4.34M | $ 2.52M | $ 2.63M |
Gross Profit | $ 15.42M | $ 5.99M | $ 2.87M | $ 1.25M | $ 1.31M |
Operating Income | $ -7.78M | $ -4.68M | $ -1.61M | $ -1.84M | $ -5.73M |
EBITDA | $ -7.55M | $ -6.52M | $ -602.00K | $ -1.59M | $ -5.38M |
Net Income | $ -8.48M | $ -7.07M | $ -1.45M | $ -2.39M | $ -6.38M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 239.41K | $ 772.14K | $ 340.33K | $ 100.70K | $ 140.74K |
Total Assets | $ 14.56M | $ 3.47M | $ 2.67M | $ 2.67M | $ 3.15M |
Total Debt | $ 4.77M | $ 5.09M | $ 4.83M | $ 5.63M | $ 5.11M |
Net Debt | $ 4.53M | $ 4.32M | $ 4.49M | $ 5.52M | $ 4.97M |
Total Liabilities | $ 15.90M | $ 7.42M | $ 8.47M | $ 8.30M | $ 7.09M |
Stockholders' Equity | $ -1.34M | $ -4.08M | $ -5.96M | $ -5.80M | $ -4.09M |
Cash Flow | |||||
Free Cash Flow | $ -3.60M | $ -2.11M | $ -152.29K | $ -585.25K | $ -979.38K |
Operating Cash Flow | $ -3.50M | $ -1.64M | $ -109.44K | $ -581.57K | $ -845.79K |
Investing Cash Flow | $ -210.33K | $ -469.48K | $ -7.85K | $ -3.69K | $ 45.41K |
Financing Cash Flow | $ 3.18M | $ 573.12K | $ 357.42K | $ 541.52K | $ -235.03K |