Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 9.75M | $ 14.73M | $ 14.40M | $ 8.42M | $ 9.93M |
Gross Profit | $ 6.48M | $ 7.89M | $ 7.78M | $ 5.64M | $ 5.96M |
Operating Income | $ -5.84M | $ -5.00M | $ -7.68M | $ -8.86M | $ -6.43M |
EBITDA | $ -5.92M | $ -4.80M | $ -7.20M | $ -8.74M | $ -6.38M |
Net Income | $ -8.61M | $ -9.64M | $ -16.27M | $ -6.56M | $ -11.04M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 430.00K | $ 3.13M | $ 5.36M | $ 7.50M | $ 11.95M |
Total Assets | $ 3.42M | $ 9.03M | $ 16.40M | $ 23.98M | $ 15.24M |
Total Debt | $ 1.17M | $ 2.74M | $ 2.04M | $ 551.00K | $ 503.00K |
Net Debt | $ 742.00K | $ -390.00K | $ -3.32M | $ -6.95M | $ -11.45M |
Total Liabilities | $ 3.55M | $ 5.72M | $ 5.84M | $ 13.81M | $ 2.92M |
Stockholders' Equity | $ -129.00K | $ 3.31M | $ 10.55M | $ 10.17M | $ 12.32M |
Cash Flow | |||||
Free Cash Flow | $ -5.19M | $ -4.15M | $ -6.77M | $ -9.24M | $ -4.75M |
Operating Cash Flow | $ -5.18M | $ -4.13M | $ -6.65M | $ -9.19M | $ -4.72M |
Investing Cash Flow | $ 1.06M | $ -19.00K | $ -112.00K | $ -12.04M | $ -26.00K |
Financing Cash Flow | $ 1.50M | $ 1.91M | $ 4.63M | $ 16.79M | $ 9.76M |