Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 15.11M | $ 2.66M | $ 1.30M | $ 1.41M | $ 1.61M |
Gross Profit | $ 1.09M | $ 1.17M | $ 610.41K | $ 751.07K | $ 657.23K |
Operating Income | $ -2.66M | $ -989.75K | $ -1.57M | $ -976.33K | $ -1.33M |
EBITDA | $ -3.33M | $ 1.32M | $ 1.08M | $ -2.07M | $ -1.20M |
Net Income | $ -5.66M | $ 147.40K | $ -471.82K | $ -4.76M | $ -3.87M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 174.85K | $ 985.03K | $ 1.19M | $ 414.88K | $ 7.41K |
Total Assets | $ 10.93M | $ 8.11M | $ 6.43M | $ 4.12M | $ 4.31M |
Total Debt | $ 3.12M | $ 4.46M | $ 6.99M | $ 7.09M | $ 5.17M |
Net Debt | $ 2.94M | $ 4.31M | $ 5.80M | $ 6.67M | $ 5.17M |
Total Liabilities | $ 5.06M | $ 6.24M | $ 8.15M | $ 11.36M | $ 9.56M |
Stockholders' Equity | $ 5.11M | $ 1.88M | $ -1.70M | $ -7.24M | $ -5.25M |
Cash Flow | |||||
Free Cash Flow | $ -4.86M | $ -2.24M | $ -2.55M | $ -1.43M | $ -2.23M |
Operating Cash Flow | $ -4.78M | $ -2.24M | $ -2.55M | $ -1.43M | $ -2.22M |
Investing Cash Flow | $ -318.60K | $ -1.44M | $ -1.50M | $ 0.00 | $ -8.00K |
Financing Cash Flow | $ 5.10M | $ 2.80M | $ 4.83M | $ 1.84M | $ 2.23M |