Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 21.85M | $ 8.82M | $ 10.82M | $ 9.03M | $ 7.21M |
Gross Profit | $ 8.07M | $ 3.35M | $ 5.19M | $ 4.02M | $ 2.66M |
Operating Income | $ -4.12M | $ -6.70M | $ 139.02K | $ 258.70K | $ -1.22M |
EBITDA | $ -4.16M | $ -6.55M | $ 170.40K | $ 399.69K | $ -1.14M |
Net Income | $ -4.19M | $ -6.68M | $ -327.04K | $ 150.96K | $ -1.26M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 1.95M | $ 7.18M | $ 3.14M | $ 3.06M | $ 535.29K |
Total Assets | $ 19.62M | $ 12.14M | $ 9.12M | $ 10.36M | $ 7.94M |
Total Debt | $ 4.89M | $ 4.55M | $ 6.19M | $ 8.49M | $ 7.30M |
Net Debt | $ 3.88M | $ -2.62M | $ 3.05M | $ 5.43M | $ 6.76M |
Total Liabilities | $ 11.96M | $ 7.33M | $ 9.68M | $ 11.42M | $ 10.03M |
Stockholders' Equity | $ 5.17M | $ 4.81M | $ -558.95K | $ -1.41M | $ -2.43M |
Cash Flow | |||||
Free Cash Flow | $ -4.86M | $ -4.87M | $ 730.15K | $ 718.58K | $ -716.63K |
Operating Cash Flow | $ -4.33M | $ -4.81M | $ 766.30K | $ 745.75K | $ -685.80K |
Investing Cash Flow | $ -1.78M | $ -12.20K | $ -179.03K | $ -401.15K | $ -464.02K |
Financing Cash Flow | $ 136.19K | $ 8.92M | $ -257.35K | $ 2.06M | $ 875.71K |