Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 27.03M | $ 20.99M | $ 17.64M | $ 1.73M | $ 3.96M |
Gross Profit | $ 16.03M | $ 13.86M | $ 12.41M | $ 628.00K | $ 2.71M |
Operating Income | $ 5.86M | $ 368.00K | $ 4.74M | $ -6.02M | $ 118.00K |
EBITDA | $ 11.99M | $ 9.54M | $ 8.26M | $ -1.43M | $ 326.00K |
Net Income | $ 2.12M | $ -2.79M | $ 6.56M | $ -6.02M | $ 684.00K |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 3.61M | $ 1.63M | $ 1.96M | $ 1.33M | $ 1.64M |
Total Assets | $ 106.09M | $ 80.44M | $ 43.16M | $ 13.68M | $ 15.79M |
Total Debt | $ 51.90M | $ 31.18M | $ 16.00M | $ 0.00 | $ 0.00 |
Net Debt | $ 48.29M | $ 29.55M | $ 14.04M | $ -1.33M | $ -1.64M |
Total Liabilities | $ 66.15M | $ 46.64M | $ 20.25M | $ 1.19M | $ 439.00K |
Stockholders' Equity | $ 39.93M | $ 33.79M | $ 22.91M | $ 12.48M | $ 15.35M |
Cash Flow | |||||
Free Cash Flow | $ -18.94M | $ -23.81M | $ -15.52M | $ -1.29M | $ -4.58M |
Operating Cash Flow | $ 11.91M | $ 11.69M | $ 8.25M | $ -233.00K | $ 569.00K |
Investing Cash Flow | $ -32.07M | $ -38.96M | $ -25.62M | $ -3.11M | $ -4.33M |
Financing Cash Flow | $ 21.99M | $ 27.13M | $ 18.12M | $ 3.02M | - |