Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 16.32M | $ 11.74M | $ 9.64M | $ 6.61M | $ 5.12M |
Gross Profit | $ 9.11M | $ 4.84M | $ 4.09M | $ 3.73M | $ 3.43M |
Operating Income | $ 2.29M | $ 259.00K | $ -3.29M | $ -302.00K | $ -275.87K |
EBITDA | $ 10.26M | $ 7.80M | $ -8.41M | $ 2.55M | $ 2.93M |
Net Income | $ -364.00K | $ -3.90M | $ -18.21M | $ -4.73M | $ -2.63M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 4.45M | $ 11.29M | $ 17.48M | $ 6.11M | $ 10.92M |
Total Assets | $ 204.17M | $ 188.92M | $ 185.93M | $ 76.50M | $ 28.04M |
Total Debt | $ 2.69M | $ 30.00M | $ 30.04M | $ 24.43M | $ 0.00 |
Net Debt | $ -1.77M | $ 18.71M | $ 12.56M | $ 18.32M | $ -10.92M |
Total Liabilities | $ 7.78M | $ 33.72M | $ 39.50M | $ 26.02M | $ 1.14M |
Stockholders' Equity | $ 196.38M | $ 155.20M | $ 146.43M | $ 50.47M | $ 26.91M |
Cash Flow | |||||
Free Cash Flow | $ 1.57M | $ -3.58M | $ -13.39M | $ -39.02M | $ -9.03M |
Operating Cash Flow | $ 4.82M | $ 1.99M | $ -723.00K | $ 1.12M | $ 2.09M |
Investing Cash Flow | $ 4.51M | $ -5.55M | $ -3.39M | $ -40.12M | $ -11.01M |
Financing Cash Flow | $ -16.11M | $ -2.63M | $ 15.76M | $ 34.20M | $ 19.03M |