Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 13.03M | $ 16.49M | $ 16.39M | $ 18.82M | $ 10.98M |
Gross Profit | $ 6.07M | $ 7.70M | $ 9.49M | $ 9.73M | $ 5.38M |
Operating Income | $ -1.98M | $ -3.45M | $ -2.52M | $ 1.23M | $ -2.33M |
EBITDA | $ 332.00K | $ -2.02M | $ -1.77M | $ 1.57M | $ -2.10M |
Net Income | $ -2.64M | $ -3.56M | $ -3.07M | $ 1.35M | $ -2.73M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 1.18M | $ 1.66M | $ 3.11M | $ 10.71M | $ 2.29M |
Total Assets | $ 21.73M | $ 24.39M | $ 27.49M | $ 28.15M | $ 12.15M |
Total Debt | $ 3.56M | $ 2.40M | $ 2.23M | $ 2.02M | $ 3.29M |
Net Debt | $ 2.38M | $ 739.00K | $ -873.00K | $ -8.68M | $ 997.00K |
Total Liabilities | $ 12.15M | $ 12.24M | $ 16.11M | $ 13.99M | $ 9.21M |
Stockholders' Equity | $ 9.33M | $ 11.88M | $ 11.16M | $ 14.01M | $ 2.87M |
Cash Flow | |||||
Free Cash Flow | $ -1.41M | $ -5.58M | $ -7.75M | $ -8.00K | $ 156.00K |
Operating Cash Flow | $ -597.00K | $ -3.35M | $ -5.02M | $ 817.00K | $ 178.00K |
Investing Cash Flow | $ -808.00K | $ -2.10M | $ -2.87M | $ -670.00K | $ -1.48M |
Financing Cash Flow | $ 923.00K | $ 4.00M | $ 291.00K | $ 8.26M | $ 1.45M |