Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
---|---|---|---|---|
Income Statement | ||||
Total Revenue | $ 4.17M | $ 5.07M | $ 5.97M | $ 5.46M |
Gross Profit | $ 2.75M | $ 3.64M | $ 3.71M | $ 3.43M |
Operating Income | $ -1.79M | $ 210.46K | $ 742.89K | $ 9.96K |
EBITDA | $ -266.02K | $ 1.39M | $ 1.73M | $ 1.19M |
Net Income | $ -1.67M | $ 237.50K | $ 814.73K | $ 966.38K |
Balance Sheet | ||||
Cash & Short-Term Investments | $ 3.44M | $ 1.37M | $ 2.15M | $ 1.34M |
Total Assets | $ 8.62M | $ 7.12M | $ 5.46M | $ 3.99M |
Total Debt | $ 3.61M | $ 3.37M | $ 1.78M | $ 1.21M |
Net Debt | $ 170.86K | $ 2.00M | $ -372.22K | $ -127.30K |
Total Liabilities | $ 5.17M | $ 5.52M | $ 4.13M | $ 3.50M |
Stockholders' Equity | $ 3.44M | $ 1.60M | $ 1.33M | $ 490.57K |
Cash Flow | ||||
Free Cash Flow | $ -1.15M | $ 647.27K | $ 1.72M | $ 1.92M |
Operating Cash Flow | $ -1.02M | $ 894.78K | $ 1.73M | $ 1.95M |
Investing Cash Flow | $ -124.00K | $ -247.51K | $ -14.56K | $ -563.28K |
Financing Cash Flow | $ 3.19M | $ -1.43M | $ -921.53K | $ -926.12K |