Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 19.16M | $ 16.67M | $ 19.09M | $ 14.79M | $ 11.89M |
Gross Profit | $ 4.08M | $ 4.86M | $ 5.14M | $ 4.40M | $ 2.68M |
Operating Income | $ -9.90M | $ -4.88M | $ -6.09M | $ -1.91M | $ -2.83M |
EBITDA | $ -9.80M | $ -4.76M | $ -5.58M | $ -1.39M | $ -2.68M |
Net Income | $ -9.89M | $ -4.85M | $ -6.40M | $ -1.81M | $ -3.00M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 1.53M | $ 3.87M | $ 7.97M | $ 4.67M | $ 4.61M |
Total Assets | $ 8.52M | $ 9.91M | $ 15.10M | $ 11.15M | $ 9.05M |
Total Debt | $ 490.00K | $ 357.00K | $ 612.00K | $ 2.78M | $ 2.20M |
Net Debt | $ -1.04M | $ -3.51M | $ -7.36M | $ -1.88M | $ -2.42M |
Total Liabilities | $ 6.37M | $ 2.36M | $ 3.33M | $ 6.53M | $ 4.67M |
Stockholders' Equity | $ 2.16M | $ 7.55M | $ 11.77M | $ 4.62M | $ 4.38M |
Cash Flow | |||||
Free Cash Flow | $ -5.92M | $ -3.89M | $ -5.99M | $ -2.56M | $ -1.75M |
Operating Cash Flow | $ -5.89M | $ -3.82M | $ -5.96M | $ -2.53M | $ -1.53M |
Investing Cash Flow | $ -27.00K | $ -73.00K | $ 100.00K | $ -31.00K | $ -214.00K |
Financing Cash Flow | $ 3.67M | $ -246.00K | $ 9.21M | $ 2.61M | $ 329.00K |