| 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 | $ 7.78M |
| Operating Income | $ -4.75M | $ -7.70M | $ -16.32M | $ -5.36M | $ 1.18M |
| EBITDA | $ -3.85M | $ -6.12M | $ -10.70M | $ -3.94M | $ 1.98M |
| Net Income | $ -5.97M | $ -8.69M | $ -14.36M | $ -5.95M | $ 2.35M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 20.00K | $ 1.23M | $ 1.34M | $ 1.77M | $ 1.40M |
| Total Assets | $ 1.96M | $ 6.86M | $ 13.26M | $ 24.61M | $ 11.11M |
| Total Debt | $ 2.65M | $ 3.88M | $ 2.69M | $ 3.45M | $ 754.40K |
| Net Debt | $ 2.63M | $ 2.65M | $ 1.34M | $ 1.68M | $ -648.30K |
| Total Liabilities | $ 7.08M | $ 8.25M | $ 7.22M | $ 8.48M | $ 6.78M |
| Stockholders' Equity | $ -5.11M | $ -1.39M | $ 6.04M | $ 16.14M | $ 4.33M |
| Cash Flow | |||||
| Free Cash Flow | $ -1.08M | $ -2.16M | $ -6.49M | $ -10.24M | $ -734.67K |
| Operating Cash Flow | $ -1.08M | $ -2.15M | $ -5.35M | $ -7.11M | $ -734.67K |
| Investing Cash Flow | $ 0.00 | $ -12.00K | $ -1.13M | $ -7.63M | $ -477.46K |
| Financing Cash Flow | $ -133.00K | $ 2.06M | $ 6.06M | $ 15.11M | $ 1.64M |