Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 14.11M | $ 16.00M | $ 20.28M | $ 21.71M | $ 11.16M |
Gross Profit | $ 4.52M | $ 5.13M | $ 7.01M | $ 7.65M | $ 4.45M |
Operating Income | $ -1.58M | $ 1.02M | $ 2.92M | $ 3.94M | $ 2.47M |
EBITDA | $ -463.81K | $ 2.62M | $ 4.31M | $ 4.66M | $ 3.62M |
Net Income | $ -1.88M | $ 864.72K | $ 2.93M | $ 3.20M | $ 2.42M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 909.72K | $ 815.67K | $ 2.09M | $ 484.39K | $ 1.43M |
Total Assets | $ 65.01M | $ 32.13M | $ 36.16M | $ 21.85M | $ 13.57M |
Total Debt | $ 9.38M | $ 9.11M | $ 16.53M | $ 6.48M | $ 3.90M |
Net Debt | $ 8.47M | $ 8.33M | $ 14.44M | $ 6.00M | $ 2.47M |
Total Liabilities | $ 11.52M | $ 11.02M | $ 22.69M | $ 10.36M | $ 5.53M |
Stockholders' Equity | $ 53.49M | $ 21.11M | $ 13.47M | $ 11.49M | $ 8.04M |
Cash Flow | |||||
Free Cash Flow | $ -446.54K | $ 21.13K | $ -7.04M | $ 134.98K | $ 2.18M |
Operating Cash Flow | $ -414.03K | $ 884.92K | $ 2.49M | $ 1.14M | $ 2.76M |
Investing Cash Flow | $ -33.31M | $ -2.25M | $ -11.67M | $ -3.05M | $ -2.01M |
Financing Cash Flow | $ 33.51M | $ 382.09K | $ 10.84M | $ 983.36K | $ 322.58K |