Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 15.27M | $ 43.58M | $ 49.77M | $ 21.30M | $ 7.82M |
Gross Profit | $ 7.00M | $ 9.22M | $ 22.57M | $ 5.76M | $ 1.74M |
Operating Income | $ -5.46M | $ -10.80M | $ 8.11M | $ -2.21M | $ -977.97K |
EBITDA | $ -4.69M | $ -10.15M | $ 5.95M | $ -10.06M | $ -593.81K |
Net Income | $ -5.72M | $ -13.76M | $ 8.06M | $ -10.74M | $ -1.43M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 999.08K | $ 1.52M | $ 3.08M | $ 4.42M | $ 977.65K |
Total Assets | $ 8.60M | $ 13.16M | $ 18.00M | $ 7.90M | $ 3.69M |
Total Debt | $ 4.53M | $ 4.58M | $ 313.41K | $ 134.51K | $ 364.26K |
Net Debt | $ 3.53M | $ 3.06M | $ -2.76M | $ -4.28M | $ -613.39K |
Total Liabilities | $ 8.14M | $ 7.85M | $ 9.77M | $ 16.61M | $ 6.74M |
Stockholders' Equity | $ 458.94K | $ 5.31M | $ 8.22M | $ -8.71M | $ -3.06M |
Cash Flow | |||||
Free Cash Flow | $ -515.26K | $ -8.34M | $ -5.25M | $ -2.44M | $ -362.36K |
Operating Cash Flow | $ -515.26K | $ -7.43M | $ -4.92M | $ -2.19M | $ -186.43K |
Investing Cash Flow | $ 120.00K | $ -1.95M | $ -330.67K | $ -241.01K | $ -175.93K |
Financing Cash Flow | $ -127.82K | $ 7.83M | $ 3.90M | $ 5.88M | $ 935.57K |