Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 128.13M | $ 139.33M | $ 134.12M | $ 115.17M | $ 104.11M |
Gross Profit | $ 16.72M | $ 23.10M | $ 20.48M | $ 15.86M | $ 8.46M |
Operating Income | $ -195.00K | $ 5.95M | $ 1.96M | $ 2.27M | $ -2.06M |
EBITDA | $ 1.54M | $ 8.00M | $ 3.87M | $ 4.97M | $ 1.58M |
Net Income | $ -1.29M | $ 6.87M | $ 2.01M | $ 7.15M | $ -1.55M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 916.00K | $ 960.00K | $ 1.03M | $ 643.00K | $ 352.00K |
Total Assets | $ 72.44M | $ 75.13M | $ 69.54M | $ 67.09M | $ 57.63M |
Total Debt | $ 18.04M | $ 14.18M | $ 18.06M | $ 20.21M | $ 21.79M |
Net Debt | $ 17.12M | $ 13.22M | $ 17.03M | $ 19.57M | $ 21.43M |
Total Liabilities | $ 38.43M | $ 39.78M | $ 41.46M | $ 40.98M | $ 38.92M |
Stockholders' Equity | $ 34.01M | $ 35.34M | $ 28.08M | $ 26.11M | $ 18.72M |
Cash Flow | |||||
Free Cash Flow | $ -3.52M | $ 485.00K | $ 2.96M | $ -5.90M | $ 844.00K |
Operating Cash Flow | $ -2.25M | $ 1.77M | $ 5.40M | $ -4.54M | $ 1.36M |
Investing Cash Flow | $ -1.26M | $ -1.28M | $ -2.43M | $ -730.00K | $ 5.50M |
Financing Cash Flow | $ 2.77M | $ -1.28M | $ -2.67M | $ 3.93M | $ -3.96M |