Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 82.65M | $ 76.00M | $ 58.95M | $ 39.70M | $ 37.75M |
Gross Profit | $ 25.81M | $ 24.85M | $ 16.57M | $ 11.84M | $ 11.48M |
Operating Income | $ -4.89M | $ -1.27M | $ -1.51M | $ -437.88K | $ 1.49M |
EBITDA | $ -4.07M | $ 314.00K | $ -780.30K | $ 8.83K | $ 1.71M |
Net Income | $ -4.14M | $ -385.00K | $ -778.44K | $ 235.24K | $ 1.03M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 18.21M | $ 18.45M | $ 25.03M | $ 32.23M | $ 647.24K |
Total Assets | $ 55.15M | $ 49.04M | $ 56.63M | $ 51.20M | $ 13.30M |
Total Debt | $ 798.00K | $ 1.33M | $ 947.04K | $ 1.26M | $ 4.09M |
Net Debt | $ -8.56M | $ -6.66M | $ -14.31M | $ -30.97M | $ 3.44M |
Total Liabilities | $ 23.51M | $ 13.39M | $ 17.26M | $ 9.59M | $ 11.68M |
Stockholders' Equity | $ 31.64M | $ 35.65M | $ 39.36M | $ 41.61M | $ 1.63M |
Cash Flow | |||||
Free Cash Flow | $ 2.16M | $ -3.55M | $ -4.10M | $ -6.22M | $ -2.17M |
Operating Cash Flow | $ 2.76M | $ -2.55M | $ -2.41M | $ -5.83M | $ -1.99M |
Investing Cash Flow | $ -533.00K | $ -3.74M | $ -11.65M | $ -388.95K | $ -176.47K |
Financing Cash Flow | $ -928.00K | $ -909.00K | $ -2.91M | $ 37.80M | $ 375.01K |