| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 27.64M | $ 26.57M | $ 17.65M | $ 12.27M | $ 11.77M |
| Gross Profit | $ 13.38M | $ 10.22M | $ 6.39M | $ 6.20M | $ 5.58M |
| Operating Income | $ -777.00K | $ -3.36M | $ -6.00M | $ -6.74M | $ -3.81M |
| EBITDA | $ 5.46M | $ 1.47M | $ -3.29M | $ -4.26M | $ -1.33M |
| Net Income | $ 661.00K | $ -4.02M | $ -7.46M | $ -10.14M | $ -7.87M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 3.54M | $ 5.21M | $ 4.04M | $ 3.54M | $ 3.14M |
| Total Assets | $ 45.92M | $ 44.75M | $ 42.04M | $ 42.12M | $ 40.34M |
| Total Debt | $ 30.73M | $ 35.35M | $ 34.16M | $ 31.75M | $ 22.16M |
| Net Debt | $ 27.58M | $ 30.15M | $ 30.11M | $ 28.22M | $ 19.02M |
| Total Liabilities | $ 34.23M | $ 39.94M | $ 38.91M | $ 37.73M | $ 35.42M |
| Stockholders' Equity | $ 11.70M | $ 4.82M | $ 3.13M | $ 4.39M | $ 4.92M |
| Cash Flow | |||||
| Free Cash Flow | $ -4.64M | $ -5.73M | $ -6.79M | $ -11.10M | $ -7.92M |
| Operating Cash Flow | $ -1.29M | $ -2.37M | $ -4.65M | $ -9.41M | $ -6.51M |
| Investing Cash Flow | $ -3.35M | $ -3.37M | $ -2.19M | $ -1.64M | $ -1.57M |
| Financing Cash Flow | $ 2.60M | $ 6.80M | $ 6.74M | $ 11.70M | $ 10.83M |