Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 8.54M | $ 9.33M | $ 8.48M | $ 7.05M | $ 6.36M |
Gross Profit | $ 3.45M | $ 4.04M | $ 3.07M | $ 3.06M | $ 2.18M |
Operating Income | $ -1.41M | $ -191.13K | $ -529.66K | $ -268.91K | $ -1.16M |
EBITDA | $ -1.07M | $ 139.45K | $ 98.46K | $ -2.02K | $ -777.96K |
Net Income | $ -1.05M | $ 205.61K | $ -455.76K | $ 675.97K | $ -921.93K |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 1.24M | $ 1.77M | $ 2.35M | $ 2.57M | $ 2.20M |
Total Assets | $ 8.72M | $ 8.69M | $ 8.52M | $ 8.95M | $ 8.54M |
Total Debt | $ 1.80M | $ 1.22M | $ 1.27M | $ 1.32M | $ 1.79M |
Net Debt | $ 558.60K | $ -544.79K | $ -1.08M | $ -1.26M | $ -405.51K |
Total Liabilities | $ 2.50M | $ 2.33M | $ 2.36M | $ 2.36M | $ 2.64M |
Stockholders' Equity | $ 6.23M | $ 6.36M | $ 6.16M | $ 6.59M | $ 5.90M |
Cash Flow | |||||
Free Cash Flow | $ -2.02M | $ -533.96K | $ -168.25K | $ -85.53K | $ -1.41M |
Operating Cash Flow | $ -1.33M | $ -525.74K | $ 54.33K | $ 182.94K | $ -1.36M |
Investing Cash Flow | $ -689.45K | $ -8.21K | $ -222.58K | $ -268.48K | $ -46.27K |
Financing Cash Flow | $ 1.49M | $ -52.18K | $ -50.66K | $ 462.13K | $ 419.13K |