| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 13.97M | $ 15.29M | $ 16.06M | $ 16.90M | $ 9.03M |
| Gross Profit | $ 1.31M | $ 695.00K | $ 2.13M | $ 3.44M | $ -5.62M |
| Operating Income | $ -4.38M | $ -5.99M | $ -5.53M | $ -3.10M | $ -12.96M |
| EBITDA | $ -3.86M | $ -5.60M | $ -5.02M | $ -805.00K | $ -11.70M |
| Net Income | $ -4.68M | $ -6.55M | $ -5.58M | $ -3.22M | $ -10.87M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 498.00K | $ 549.00K | $ 211.00K | $ 5.10M | $ 1.65M |
| Total Assets | $ 17.55M | $ 25.26M | $ 24.19M | $ 27.18M | $ 17.80M |
| Total Debt | $ 6.92M | $ 7.54M | $ 2.42M | $ 1.50M | $ 4.15M |
| Net Debt | $ 6.42M | $ 6.99M | $ 2.21M | $ -3.60M | $ 2.51M |
| Total Liabilities | $ 9.03M | $ 12.07M | $ 6.01M | $ 3.93M | $ 6.31M |
| Stockholders' Equity | $ 8.51M | $ 13.19M | $ 18.18M | $ 23.25M | $ 11.49M |
| Cash Flow | |||||
| Free Cash Flow | $ -555.00K | $ -3.62M | $ -6.53M | $ -9.45M | $ -6.57M |
| Operating Cash Flow | $ -536.00K | $ -3.43M | $ -6.51M | $ -9.38M | $ -6.55M |
| Investing Cash Flow | $ -19.00K | $ -194.00K | $ -25.00K | $ -71.00K | $ -19.00K |
| Financing Cash Flow | $ 504.00K | $ 3.96M | $ 1.64M | $ 12.91M | $ 5.37M |