Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 12.84M | $ 30.57M | $ 30.37M | $ 16.71M | $ 9.77M |
Gross Profit | $ -763.20K | $ 5.57M | $ 7.22M | $ 3.23M | $ 3.76M |
Operating Income | $ -11.68M | $ -23.48M | $ -8.17M | $ -4.76M | $ -732.79K |
EBITDA | $ -8.03M | $ -16.39M | $ -918.53K | $ -2.97M | $ 128.47K |
Net Income | $ -11.22M | $ -23.18M | $ 15.75M | $ -5.10M | $ -2.82M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 27.44K | $ 452.67K | $ 434.03K | $ 3.47M | $ 3.82M |
Total Assets | $ 12.68M | $ 19.73M | $ 38.65M | $ 45.53M | $ 14.38M |
Total Debt | $ 375.05K | $ 407.86K | $ 830.19K | $ 406.35K | $ 8.16M |
Net Debt | $ 347.61K | $ 228.85K | $ 396.16K | $ -3.06M | $ 4.34M |
Total Liabilities | $ 9.49M | $ 7.38M | $ 4.02M | $ 3.32M | $ 8.63M |
Stockholders' Equity | $ 3.19M | $ 12.23M | $ 34.64M | $ 42.21M | $ 5.75M |
Cash Flow | |||||
Free Cash Flow | $ -2.60M | $ 816.81K | $ -3.48M | $ -29.17M | $ -476.66K |
Operating Cash Flow | $ -2.60M | $ 2.05M | $ -1.92M | $ -3.51M | $ -326.66K |
Investing Cash Flow | $ 332.89K | $ -2.08M | $ -1.56M | $ -25.66M | $ -150.00K |
Financing Cash Flow | $ 2.12M | $ -221.83K | $ 447.43K | $ 28.82M | $ 3.79M |