Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 11.70M | $ 33.20M | $ 45.89M | $ 35.27M | $ 31.34M |
Gross Profit | $ 2.89M | $ 6.78M | $ 11.29M | $ 10.52M | $ 8.59M |
Operating Income | $ -4.75M | $ -11.35M | $ -10.42M | $ -5.36M | $ 1.18M |
EBITDA | $ -3.85M | $ -4.10M | $ -5.96M | $ -3.94M | $ 1.98M |
Net Income | $ -5.97M | $ -12.34M | $ -9.61M | $ -5.95M | $ 2.35M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 20.00K | $ 1.23M | $ 1.34M | $ 1.77M | $ 1.40M |
Total Assets | $ 1.96M | $ 10.05M | $ 20.76M | $ 24.61M | $ 11.11M |
Total Debt | $ 2.65M | $ 4.32M | $ 2.41M | $ 3.45M | $ 754.40K |
Net Debt | $ 2.63M | $ 3.08M | $ 1.07M | $ 1.68M | $ -648.30K |
Total Liabilities | $ 7.08M | $ 9.51M | $ 8.38M | $ 8.48M | $ 6.78M |
Stockholders' Equity | $ -5.11M | $ 538.00K | $ 12.39M | $ 16.13M | $ 4.33M |
Cash Flow | |||||
Free Cash Flow | $ -1.08M | $ -1.63M | $ -5.92M | $ -10.42M | $ -1.21M |
Operating Cash Flow | $ -1.08M | $ -1.61M | $ -2.60M | $ -7.29M | $ -734.67K |
Investing Cash Flow | $ 0.00 | $ -13.00K | $ -3.32M | $ -7.63M | $ -477.46K |
Financing Cash Flow | $ -133.00K | $ 1.52M | $ 5.49M | $ 15.29M | $ 1.64M |