Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 12.62M | $ 12.27M | $ 13.10M | $ 17.61M | $ 19.55M |
Gross Profit | $ 4.77M | $ 4.19M | $ 4.46M | $ 6.72M | $ 6.73M |
Operating Income | $ -1.74M | $ -1.87M | $ -24.90M | $ 902.02K | $ -390.49K |
EBITDA | $ -1.50M | $ -1.68M | $ -24.65M | $ 1.20M | $ -87.88K |
Net Income | $ -874.83K | $ -950.91K | $ 8.30M | $ 1.27M | $ 493.59K |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 15.69M | $ 14.94M | $ 20.16M | $ 9.21M | $ 6.95M |
Total Assets | $ 37.18M | $ 37.20M | $ 38.37M | $ 29.96M | $ 26.32M |
Total Debt | $ 2.54M | $ 2.78M | $ 3.02M | $ 3.25M | $ 2.31M |
Net Debt | $ -266.06K | $ -55.66K | $ -66.87K | $ -5.96M | $ -4.64M |
Total Liabilities | $ 6.57M | $ 6.05M | $ 6.91M | $ 7.26M | $ 6.75M |
Stockholders' Equity | $ 30.61M | $ 31.15M | $ 31.46M | $ 22.70M | $ 19.58M |
Cash Flow | |||||
Free Cash Flow | $ -705.63K | $ -652.29K | $ 10.64M | $ -1.05M | $ -251.41K |
Operating Cash Flow | $ -214.91K | $ -190.53K | $ 10.74M | $ -942.53K | $ 348.74K |
Investing Cash Flow | $ -120.28K | $ -198.43K | $ -17.02M | $ 1.81M | $ -704.21K |
Financing Cash Flow | $ 305.91K | $ 134.97K | $ 171.35K | $ 1.39M | $ 3.31M |