Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 2.99M | $ 3.80M | $ 4.04M | $ 4.63M | $ 5.21M |
Gross Profit | $ 745.99K | $ 1.27M | $ 1.41M | $ 1.85M | $ 1.70M |
Operating Income | $ -1.26M | $ -1.45M | $ -2.13M | $ -3.81M | $ -6.05M |
EBITDA | $ -1.03M | $ -3.97M | $ -1.85M | $ -3.74M | $ -5.81M |
Net Income | $ -1.14M | $ -3.98M | $ -1.57M | $ -3.81M | $ -7.40M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 106.65K | $ 91.44K | $ 249.46K | $ 71.08K | $ 376.43K |
Total Assets | $ 6.35M | $ 6.28M | $ 9.25M | $ 9.12M | $ 10.63M |
Total Debt | $ 47.03K | $ 90.36K | $ 147.75K | $ 433.57K | $ 293.97K |
Net Debt | $ -59.63K | $ -1.08K | $ -101.71K | $ 362.49K | $ -82.45K |
Total Liabilities | $ 1.86M | $ 2.42M | $ 2.47M | $ 2.72M | $ 4.89M |
Stockholders' Equity | $ 4.49M | $ 3.85M | $ 6.78M | $ 6.41M | $ 5.73M |
Cash Flow | |||||
Free Cash Flow | $ -1.08M | $ -806.16K | $ -546.66K | $ -1.07M | $ -959.07K |
Operating Cash Flow | $ -1.08M | $ -806.16K | $ -546.66K | $ -1.07M | $ -959.07K |
Investing Cash Flow | $ 0.00 | $ 165.00K | $ 0.00 | $ 0.00 | $ 0.00 |
Financing Cash Flow | $ 1.10M | $ 483.14K | $ 725.05K | $ 764.60K | $ 847.54K |