Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
---|---|---|---|---|
Income Statement | ||||
Total Revenue | $ 5.43M | $ 5.14M | $ 5.94M | $ 4.12M |
Gross Profit | $ 1.83M | $ 1.68M | $ 1.54M | $ 1.02M |
Operating Income | $ -1.16M | $ 42.24K | $ 398.70K | $ 198.76K |
EBITDA | $ 24.11K | $ 384.31K | $ 725.69K | $ 587.01K |
Net Income | $ -525.00K | $ -691.00K | $ 458.67K | $ -533.00 |
Balance Sheet | ||||
Cash & Short-Term Investments | $ 457.74K | $ 54.10K | $ 54.72K | $ 28.76K |
Total Assets | $ 3.58M | $ 4.49M | $ 70.79M | $ 1.41M |
Total Debt | $ 3.03M | $ 332.55K | $ 452.04K | $ 925.97K |
Net Debt | $ 2.57M | $ 278.45K | $ 397.32K | $ 897.20K |
Total Liabilities | $ 5.06M | $ 1.24M | $ 2.46M | $ 2.33M |
Stockholders' Equity | $ -1.05M | $ 3.74M | $ 68.32M | $ -775.94K |
Cash Flow | ||||
Free Cash Flow | $ -8.32M | $ -1.84M | $ -621.58K | $ 1.42M |
Operating Cash Flow | $ -8.26M | $ -1.77M | $ -527.12K | $ 1.43M |
Investing Cash Flow | $ -53.05K | $ -69.85K | $ -69.69M | $ -16.57K |
Financing Cash Flow | $ 8.68M | $ 1.88M | $ 70.27M | $ -1.54M |