Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 25.13M | $ 27.08M | $ 26.94M | $ 24.26M | $ 22.55M |
Gross Profit | $ 10.62M | $ 11.66M | $ 11.64M | $ 11.90M | $ 10.64M |
Operating Income | $ -4.70M | $ -2.66M | $ -1.53M | $ 81.00K | $ -4.14M |
EBITDA | $ -4.70M | $ -1.11M | $ -931.00K | $ -748.00K | $ -3.37M |
Net Income | $ -1.94M | $ -1.54M | $ -1.44M | $ 54.00K | $ -4.28M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 18.69M | $ 29.71M | $ 26.31M | $ 35.89M | $ 10.64M |
Total Assets | $ 48.80M | $ 50.39M | $ 50.12M | $ 49.97M | $ 30.09M |
Total Debt | $ 625.00K | $ 614.00K | $ 191.00K | $ 235.00K | $ 1.94M |
Net Debt | $ -7.88M | $ -16.96M | $ -23.14M | $ -35.66M | $ -8.70M |
Total Liabilities | $ 6.84M | $ 6.67M | $ 5.25M | $ 3.77M | $ 7.77M |
Stockholders' Equity | $ 41.95M | $ 43.71M | $ 44.88M | $ 46.20M | $ 22.32M |
Cash Flow | |||||
Free Cash Flow | $ -3.43M | $ 278.00K | $ -4.34M | $ 677.00K | $ -2.95M |
Operating Cash Flow | $ -3.43M | $ 696.00K | $ -4.14M | $ 761.00K | $ -2.71M |
Investing Cash Flow | $ -5.44M | $ -6.44M | $ -9.48M | $ -84.00K | $ -247.00K |
Financing Cash Flow | $ -95.00K | $ 42.00K | $ -17.00K | $ 23.98M | $ 1.28M |