Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 7.63M | $ 5.43M | $ 3.90M | $ 3.52M | $ 1.73M |
Gross Profit | $ 5.93M | $ 4.22M | $ 3.13M | $ 2.81M | $ 1.57M |
Operating Income | $ -3.46M | $ -808.19K | $ -324.66K | $ 165.01K | $ -292.00K |
EBITDA | $ 1.84M | $ 3.43M | $ 1.18M | $ 1.51M | $ 334.22K |
Net Income | $ -5.72M | $ -2.31M | $ -2.57M | $ -3.34M | $ -2.15M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 3.12M | $ 3.72M | $ 10.59M | $ 937.56K | $ 974.37K |
Total Assets | $ 108.69M | $ 64.21M | $ 53.42M | $ 40.68M | $ 40.16M |
Total Debt | $ 68.73M | $ 43.09M | $ 28.97M | $ 29.46M | $ 28.30M |
Net Debt | $ 65.61M | $ 39.37M | $ 18.38M | $ 28.52M | $ 27.32M |
Total Liabilities | $ 74.17M | $ 47.28M | $ 30.15M | $ 30.63M | $ 29.52M |
Stockholders' Equity | $ 15.30M | $ 10.69M | $ 13.65M | $ 1.37M | $ 2.43M |
Cash Flow | |||||
Free Cash Flow | $ -31.94M | $ -12.27M | $ -8.46M | $ -16.19K | $ -16.92M |
Operating Cash Flow | $ 12.35K | $ 583.88K | $ -173.76K | $ 256.66K | $ -208.00K |
Investing Cash Flow | $ -33.31M | $ -13.28M | $ -3.93M | $ -272.85K | $ -16.60M |
Financing Cash Flow | $ 32.70M | $ 5.83M | $ 14.81M | $ -259.81K | $ 17.57M |