Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 28.65M | $ 29.49M | $ 19.87M | $ 14.36M | $ 12.83M |
Gross Profit | $ 13.62M | $ 14.04M | $ 9.14M | $ 5.63M | $ 5.13M |
Operating Income | $ 349.00K | $ -394.00K | $ -1.61M | $ -2.98M | $ -4.12M |
EBITDA | $ 1.36M | $ 446.00K | $ -690.87K | $ -2.19M | $ -9.03M |
Net Income | $ -713.00K | $ -1.71M | $ -2.19M | $ -3.48M | $ -9.71M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 1.87M | $ 4.65M | $ 4.95M | $ 5.69M | $ 9.55M |
Total Assets | $ 45.35M | $ 43.24M | $ 38.27M | $ 34.13M | $ 36.73M |
Total Debt | $ 10.46M | $ 9.39M | $ 7.99M | $ 5.87M | $ 5.32M |
Net Debt | $ 8.60M | $ 4.75M | $ 3.04M | $ 175.72K | $ -4.23M |
Total Liabilities | $ 16.29M | $ 13.89M | $ 13.00M | $ 9.47M | $ 8.88M |
Stockholders' Equity | $ 29.82M | $ 30.15M | $ 25.98M | $ 25.35M | $ 28.46M |
Cash Flow | |||||
Free Cash Flow | $ -5.70M | $ 177.00K | $ -2.29M | $ -3.93M | $ -6.84M |
Operating Cash Flow | $ -1.64M | $ 1.04M | $ -1.41M | $ -2.45M | $ -5.47M |
Investing Cash Flow | $ -4.06M | $ -837.00K | $ -884.90K | $ -1.49M | $ -1.37M |
Financing Cash Flow | $ 3.28M | $ -1.51M | $ 1.10M | $ 144.69K | $ 14.02M |