Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 27.02M | $ 21.83M | $ 17.76M | $ 9.38M | $ 4.24M |
Gross Profit | $ 13.44M | $ 14.22M | $ 8.12M | $ 6.10M | $ 1.85M |
Operating Income | $ 1.12M | $ 2.56M | $ 1.45M | $ 1.63M | $ -965.32K |
EBITDA | $ -3.66M | $ 8.06M | $ 3.41M | $ 2.55M | $ -701.40K |
Net Income | $ -11.30M | $ -533.04K | $ 447.46K | $ -1.01M | $ -3.15M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 4.68M | $ 8.86M | $ 1.58M | $ 1.11M | $ 217.79K |
Total Assets | $ 43.32M | $ 30.16M | $ 16.37M | $ 14.21M | $ 3.76M |
Total Debt | $ 8.39M | $ 6.72M | $ 4.91M | $ 4.57M | $ 2.66M |
Net Debt | $ 3.70M | $ -2.14M | $ 3.33M | $ 3.46M | $ 2.44M |
Total Liabilities | $ 27.41M | $ 17.61M | $ 7.43M | $ 7.09M | $ 4.71M |
Stockholders' Equity | $ 14.55M | $ 11.56M | $ 6.93M | $ 5.09M | $ -911.64K |
Cash Flow | |||||
Free Cash Flow | $ 5.39M | $ 4.27M | $ 892.89K | $ -2.29M | $ -851.60K |
Operating Cash Flow | $ 7.12M | $ 5.73M | $ 2.00M | $ -238.46K | $ -293.84K |
Investing Cash Flow | $ -12.20M | $ -2.89M | $ -1.11M | $ -2.73M | $ -647.76K |
Financing Cash Flow | $ 2.95M | $ 4.43M | $ -422.54K | $ 3.86M | $ 1.08M |