| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 20.11M | $ 21.20M | $ 16.18M | $ 12.69M | $ 8.63M |
| Gross Profit | $ 11.89M | $ 14.49M | $ 8.80M | $ 7.42M | $ 4.25M |
| Operating Income | $ -3.43M | $ 70.00K | $ -3.80M | $ -7.52M | $ -10.87M |
| EBITDA | $ -637.67K | $ 2.22M | $ -3.05M | $ -6.81M | $ -9.40M |
| Net Income | $ -3.84M | $ -263.00K | $ -4.27M | $ -6.62M | $ -11.15M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 21.88M | $ 24.61M | $ 19.20M | $ 19.61M | $ 22.75M |
| Total Assets | $ 51.93M | $ 47.79M | $ 32.59M | $ 28.97M | $ 32.89M |
| Total Debt | $ 21.86M | $ 22.39M | $ 16.39M | $ 17.38M | $ 18.07M |
| Net Debt | $ -19.00K | $ -2.22M | $ -2.81M | $ -2.22M | $ -4.67M |
| Total Liabilities | $ 27.05M | $ 30.90M | $ 20.69M | $ 19.76M | $ 20.40M |
| Stockholders' Equity | $ 24.89M | $ 16.89M | $ 11.89M | $ 9.21M | $ 12.49M |
| Cash Flow | |||||
| Free Cash Flow | $ -6.44M | $ -1.49M | $ -4.87M | $ -3.58M | $ -7.80M |
| Operating Cash Flow | $ 27.00K | $ 4.85M | $ -4.06M | $ -2.86M | $ -6.74M |
| Investing Cash Flow | $ -6.46M | $ -6.34M | $ -814.00K | $ -713.00K | $ -1.05M |
| Financing Cash Flow | $ 3.71M | $ 6.90M | $ 4.47M | $ 434.00K | $ 9.00M |