| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 37.95M | $ 44.71M | $ 53.04M | $ 49.60M | $ 41.62M |
| Gross Profit | $ 11.38M | $ 9.71M | $ 12.11M | $ 13.60M | $ 12.77M |
| Operating Income | $ -8.12M | $ -9.42M | $ -13.99M | $ -15.97M | $ -8.62M |
| EBITDA | $ -7.38M | $ -9.28M | $ -14.73M | $ -14.96M | $ -8.67M |
| Net Income | $ -13.15M | $ -15.52M | $ -19.11M | $ -17.60M | $ -11.48M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 10.39M | $ 603.00K | $ 533.00K | $ 49.00K | $ 595.00K |
| Total Assets | $ 25.14M | $ 18.88M | $ 25.49M | $ 26.32M | $ 20.06M |
| Total Debt | $ 10.41M | $ 27.58M | $ 21.89M | $ 10.78M | $ 1.46M |
| Net Debt | $ 17.00K | $ 26.97M | $ 21.36M | $ 10.73M | $ 860.00K |
| Total Liabilities | $ 18.49M | $ 38.06M | $ 33.96M | $ 22.12M | $ 9.65M |
| Stockholders' Equity | $ 6.65M | $ -19.18M | $ -8.47M | $ 4.20M | $ 10.40M |
| Cash Flow | |||||
| Free Cash Flow | $ -6.28M | $ -4.35M | $ -15.44M | $ -17.92M | $ -9.66M |
| Operating Cash Flow | $ -6.12M | $ -4.27M | $ -15.43M | $ -17.59M | $ -9.50M |
| Investing Cash Flow | $ -167.00K | $ -20.00K | $ -2.00K | $ -335.00K | $ -161.00K |
| Financing Cash Flow | $ 16.08M | $ 4.36M | $ 15.92M | $ 17.38M | $ 9.34M |