Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 22.41M | $ 27.07M | $ 29.91M | $ 29.17M | $ 22.46M |
Gross Profit | $ 1.27M | $ 1.91M | $ 2.79M | $ 2.14M | $ 1.15M |
Operating Income | $ -2.43M | $ -1.63M | $ -1.08M | $ -1.86M | $ -2.84M |
EBITDA | $ -1.11M | $ 57.00K | $ 406.00K | $ -224.00K | $ -699.00K |
Net Income | $ -2.61M | $ -1.53M | $ -1.25M | $ -870.00K | $ -2.27M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 1.42M | $ 3.19M | $ 3.06M | $ 3.66M | $ 1.24M |
Total Assets | $ 19.91M | $ 22.33M | $ 25.42M | $ 27.87M | $ 30.93M |
Total Debt | $ 1.04M | $ 552.00K | $ 1.49M | $ 2.49M | $ 3.37M |
Net Debt | $ 366.00K | $ -2.63M | $ -1.57M | $ -1.17M | $ 2.13M |
Total Liabilities | $ 3.99M | $ 3.81M | $ 5.40M | $ 5.93M | $ 7.02M |
Stockholders' Equity | $ 15.92M | $ 18.53M | $ 20.01M | $ 21.94M | $ 23.92M |
Cash Flow | |||||
Free Cash Flow | $ -2.34M | $ 1.16M | $ 361.00K | $ -2.79M | $ -1.19M |
Operating Cash Flow | $ -1.35M | $ 1.83M | $ 1.14M | $ -1.36M | $ -484.00K |
Investing Cash Flow | $ -1.75M | $ -675.00K | $ -779.00K | $ 4.17M | $ -704.00K |
Financing Cash Flow | $ 367.00K | $ -923.00K | $ -970.00K | $ -309.00K | $ 1.74M |