Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 6.08M | $ 4.03M | $ 2.50M | $ 2.08M | $ 987.88K |
Gross Profit | $ 3.52M | $ 1.93M | $ 782.79K | $ 969.31K | $ 487.19K |
Operating Income | $ 1.35M | $ -2.93M | $ -3.68M | $ -572.90K | $ -390.95K |
EBITDA | $ -1.25M | $ -2.87M | $ -3.67M | $ -567.85K | $ -387.43K |
Net Income | $ -1.23M | $ -2.71M | $ -3.69M | $ -1.08M | $ -889.74K |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 2.29M | $ 5.20M | $ 9.31M | $ 785.00 | $ 20.52K |
Total Assets | $ 9.82M | $ 11.33M | $ 13.36M | $ 2.04M | $ 564.52K |
Total Debt | $ 1.04M | $ 1.54M | $ 1.53M | $ 2.24M | $ 2.28M |
Net Debt | $ -1.25M | $ -511.38K | $ 1.31M | $ 2.24M | $ 2.26M |
Total Liabilities | $ 4.01M | $ 4.44M | $ 3.77M | $ 4.42M | $ 3.17M |
Stockholders' Equity | $ 5.82M | $ 6.89M | $ 9.60M | $ -2.38M | $ -2.60M |
Cash Flow | |||||
Free Cash Flow | $ -2.41M | $ -3.96M | $ -5.14M | $ -882.97K | $ -424.53K |
Operating Cash Flow | $ -2.22M | $ -3.87M | $ -4.86M | $ -875.00K | $ -418.49K |
Investing Cash Flow | $ 2.96M | $ 5.82M | $ -9.30M | $ -29.42K | $ -33.54K |
Financing Cash Flow | $ -489.44K | $ -119.54K | $ 14.37M | $ 899.18K | $ 455.36K |