Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 14.39M | $ 33.43M | $ 31.99M | $ 15.77M | $ 11.06M |
Gross Profit | $ -751.42K | $ 9.72M | $ 10.66M | $ 6.28M | $ 4.77M |
Operating Income | $ -14.55M | $ -11.99M | $ -5.67M | $ -1.02M | $ 720.83K |
EBITDA | $ -12.49M | $ -8.21M | $ -5.08M | $ -675.78K | $ 1.18M |
Net Income | $ -11.05M | $ -7.19M | $ -5.92M | $ -1.15M | $ 1.17M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 7.49M | $ 20.96M | $ 24.98M | $ 9.97M | $ 891.82K |
Total Assets | $ 25.89M | $ 39.85M | $ 38.23M | $ 20.60M | $ 4.50M |
Total Debt | $ 3.58M | $ 4.28M | $ 1.90M | $ 2.11M | $ 1.84M |
Net Debt | $ -3.91M | $ -12.22M | $ -21.60M | $ -4.86M | $ 947.07K |
Total Liabilities | $ 6.67M | $ 7.80M | $ 5.21M | $ 3.90M | $ 2.96M |
Stockholders' Equity | $ 19.22M | $ 23.51M | $ 28.44M | $ 16.70M | $ 1.55M |
Cash Flow | |||||
Free Cash Flow | $ -13.32M | $ -12.10M | $ -7.51M | $ -3.89M | $ 115.06K |
Operating Cash Flow | $ -6.97M | $ -6.93M | $ -4.15M | $ -1.95M | $ 640.25K |
Investing Cash Flow | $ -1.86M | $ -6.63M | $ -195.60K | $ -8.04M | $ -200.45K |
Financing Cash Flow | $ -213.74K | $ 6.82M | $ 20.87M | $ 16.07M | $ 236.44K |