Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 27.48M | $ 28.89M | $ 23.54M | $ 25.47M | $ 28.07M |
Gross Profit | $ 10.18M | $ 9.72M | $ 6.40M | $ 12.22M | $ 8.84M |
Operating Income | $ -7.48M | $ -6.95M | $ -11.04M | $ -447.00K | $ -3.64M |
EBITDA | $ -4.57M | $ -4.49M | $ -9.11M | $ 1.12M | $ -2.40M |
Net Income | $ -10.23M | $ -9.02M | $ -11.46M | $ -4.87M | $ -6.48M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 6.37M | $ 5.77M | $ 6.54M | $ 8.25M | $ 3.02M |
Total Assets | $ 18.29M | $ 19.90M | $ 15.71M | $ 21.21M | $ 20.82M |
Total Debt | $ 704.00K | $ 17.36M | $ 6.42M | $ 1.79M | $ 21.83M |
Net Debt | $ -5.67M | $ 11.58M | $ -115.00K | $ -6.46M | $ 18.80M |
Total Liabilities | $ 18.15M | $ 37.46M | $ 25.00M | $ 20.32M | $ 44.51M |
Stockholders' Equity | $ 138.00K | $ -17.57M | $ -9.29M | $ 892.00K | $ -23.70M |
Cash Flow | |||||
Free Cash Flow | $ -6.46M | $ -8.59M | $ -5.92M | $ -2.12M | $ 1.84M |
Operating Cash Flow | $ -5.14M | $ -7.14M | $ -3.39M | $ 446.00K | $ 3.51M |
Investing Cash Flow | $ -1.31M | $ -1.45M | $ -2.66M | $ -2.55M | $ -2.33M |
Financing Cash Flow | $ 7.35M | $ 7.71M | $ 4.33M | $ 7.64M | $ -1.25M |