Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
---|---|---|---|---|
Income Statement | ||||
Total Revenue | $ 25.17M | $ 19.49M | $ 9.62M | $ 11.52M |
Gross Profit | $ 5.89M | $ 4.52M | $ 964.95K | $ 2.56M |
Operating Income | $ -4.55M | $ -1.54M | $ -2.60M | $ -845.00K |
EBITDA | $ -4.18M | $ -885.00K | $ -2.21M | $ -533.00K |
Net Income | $ -10.77M | $ -1.18M | $ -2.44M | $ 882.91K |
Balance Sheet | ||||
Cash & Short-Term Investments | $ 1.48M | $ 8.13M | $ 3.51M | $ 2.81M |
Total Assets | $ 19.18M | $ 25.29M | $ 12.44M | $ 7.30M |
Total Debt | $ 17.81M | $ 14.73M | $ 4.99M | $ 500.00K |
Net Debt | $ 16.34M | $ 6.59M | $ 1.47M | $ -2.31M |
Total Liabilities | $ 38.16M | $ 35.31M | $ 15.45M | $ 10.19M |
Stockholders' Equity | $ -18.98M | $ -10.02M | $ -3.01M | $ -2.89M |
Cash Flow | ||||
Free Cash Flow | $ -9.76M | $ -5.56M | $ 954.40K | $ -82.59K |
Operating Cash Flow | $ -9.76M | $ -5.01M | $ 1.49M | $ -20.75K |
Investing Cash Flow | $ -17.05M | $ -554.82K | $ -509.73K | $ -61.84K |
Financing Cash Flow | $ 3.13B | $ 7.11M | $ -278.16K | $ 661.63K |