Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 18.14M | $ 13.44M | $ 5.93M | $ 7.12M | $ 3.67M |
Gross Profit | $ 6.57M | $ 4.87M | $ 1.49M | $ 1.65M | $ 1.20M |
Operating Income | $ -3.97M | $ -3.17M | $ -3.01M | $ -6.07M | $ -8.86M |
EBITDA | $ -1.64M | $ -5.37M | $ -6.12M | $ -6.19M | $ -11.33M |
Net Income | $ -7.08M | $ -9.48M | $ -10.31M | $ -8.53M | $ -14.83M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 969.68K | $ 2.58M | $ 2.05M | $ 750.22K | $ 122.39K |
Total Assets | $ 23.25M | $ 31.69M | $ 22.02M | $ 8.52M | $ 3.50M |
Total Debt | $ 17.88M | $ 22.54M | $ 10.15M | $ 4.76M | $ 2.33M |
Net Debt | $ 16.91M | $ 19.96M | $ 8.10M | $ 4.01M | $ 2.21M |
Total Liabilities | $ 23.10M | $ 25.29M | $ 12.42M | $ 7.52M | $ 6.25M |
Stockholders' Equity | $ 148.16K | $ 6.41M | $ 9.61M | $ 1.00M | $ -2.74M |
Cash Flow | |||||
Free Cash Flow | $ -1.43M | $ -2.11M | $ -2.98M | $ -5.32M | $ -5.65M |
Operating Cash Flow | $ -1.13M | $ -2.05M | $ -2.65M | $ -5.00M | $ -5.33M |
Investing Cash Flow | $ -304.42K | $ -1.95M | $ -978.74K | $ 1.11M | $ -753.64K |
Financing Cash Flow | $ -184.25K | $ 4.53M | $ 4.93M | $ 4.42M | $ -1.65M |