Dec 21 | Dec 20 | Dec 19 | Dec 18 | Dec 17 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | |||||
Gross Profit | $ 4.19M | $ 4.80M | $ 6.95M | $ 7.97M | $ 8.81M |
Operating Income | $ -762.92K | $ 30.53K | $ -1.56M | $ -1.72M | $ -4.55M |
EBITDA | $ -936.96K | $ 46.07K | $ -941.07K | $ -1.76M | $ 231.40K |
Net Income | $ -1.53M | $ -653.07K | $ -1.84M | $ -2.76M | $ -4.81M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ ― | $ ― | $ ― | $ ― | $ ― |
Total Assets | $ 9.49M | $ 9.79M | $ 9.75M | $ 13.82M | $ 13.35M |
Total Debt | $ 1.22M | $ 0.00 | $ 178.00 | $ 1.35M | $ 1.35M |
Net Debt | $ 688.59K | $ -408.41K | $ -1.63M | $ -1.89M | $ 218.28K |
Total Liabilities | $ 6.15M | $ 5.90M | $ 6.86M | $ 9.76M | $ 7.63M |
Stockholders' Equity | $ ― | $ ― | $ ― | $ ― | $ ― |
Cash Flow | |||||
Free Cash Flow | $ -405.00K | $ -1.83M | $ -325.00K | $ 179.00K | $ -2.74M |
Operating Cash Flow | $ -353.00K | $ -1.77M | $ -85.00K | $ 418.00K | $ -2.03M |
Investing Cash Flow | |||||
Financing Cash Flow |