Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
---|---|---|---|---|
Income Statement | ||||
Total Revenue | $ 2.00M | $ 3.67M | $ 3.15M | $ 3.27M |
Gross Profit | $ 165.67K | $ 673.73K | $ 1.02M | $ 525.29K |
Operating Income | $ -2.82M | $ -1.84M | $ -900.31K | $ -1.35M |
EBITDA | $ -2.22M | $ -1.26M | $ -298.94K | $ -385.19K |
Net Income | $ -2.52M | $ -1.59M | $ -1.26M | $ -1.29M |
Balance Sheet | ||||
Cash & Short-Term Investments | $ 542.59K | $ 958.72K | $ 417.01K | $ 493.44K |
Total Assets | $ 8.89M | $ 9.17M | $ 8.13M | $ 9.87M |
Total Debt | $ 8.15M | $ 6.38M | $ 4.57M | $ 4.90M |
Net Debt | $ 7.61M | $ 5.46M | $ 4.16M | $ 4.41M |
Total Liabilities | $ 14.07M | $ 8.84M | $ 6.60M | $ 9.89M |
Stockholders' Equity | $ -4.21M | $ 595.84K | $ 752.48K | $ -15.41K |
Cash Flow | ||||
Free Cash Flow | $ -3.15M | $ -2.08M | $ -563.41K | $ -1.72M |
Operating Cash Flow | $ -3.11M | $ -1.32M | $ -129.86K | $ -717.26K |
Investing Cash Flow | $ -834.94K | $ -1.30M | $ -428.13K | $ -1.01M |
Financing Cash Flow | $ 3.58M | $ 3.14M | $ 605.70K | $ 1.48M |