Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 1.30M | $ 2.36M | $ 102.08K | $ 135.86K | $ 191.67K |
Gross Profit | $ 478.63K | $ 1.39M | $ 74.61K | $ 8.59K | $ 143.38K |
Operating Income | $ -226.28K | $ 520.79K | $ -429.59K | $ -509.14K | $ 21.91K |
EBITDA | $ -186.45K | $ 586.36K | $ -415.49K | $ -509.14K | $ 21.91K |
Net Income | $ -243.23K | $ 408.83K | $ -452.05K | $ -520.75K | $ 10.12K |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 362.96K | $ 206.33K | $ -365.00 | $ 10.29K | $ 3.11K |
Total Assets | $ 2.03M | $ 1.75M | $ 608.07K | $ 627.29K | $ 527.00K |
Total Debt | $ 373.35K | $ 363.81K | $ 737.62K | $ 606.00K | $ 469.75K |
Net Debt | $ 10.39K | $ 157.48K | $ 737.99K | $ 595.71K | $ 466.65K |
Total Liabilities | $ 1.38M | $ 1.03M | $ 805.69K | $ 631.89K | $ 469.75K |
Stockholders' Equity | $ 656.12K | $ 734.42K | $ -197.63K | $ 4.77K | $ 57.25K |
Cash Flow | |||||
Free Cash Flow | $ 32.64K | $ 32.44K | $ -117.61K | $ -216.04K | $ -521.25K |
Operating Cash Flow | $ 32.64K | $ 32.44K | $ -117.61K | $ -216.04K | $ -4.25K |
Investing Cash Flow | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ -517.00K |
Financing Cash Flow | $ 122.87K | $ 174.25K | $ 106.95K | $ 223.22K | $ 520.47K |