Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 24.20M | $ 39.14M | $ 33.93M | $ 31.79M | $ 27.31M |
Gross Profit | $ 24.20M | $ 22.56M | $ 18.81M | $ 18.67M | $ 16.73M |
Operating Income | $ 571.86K | $ -1.21M | $ -546.42K | $ 3.69M | $ 5.00M |
EBITDA | $ 571.86K | $ 2.33M | $ 1.92M | $ 5.81M | $ 7.00M |
Net Income | $ -117.89K | $ -1.20M | $ -646.49K | $ 2.45M | $ 3.39M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 320.88K | $ 238.48K | $ 338.68K | $ 13.75M | $ 14.00M |
Total Assets | $ 109.02M | $ 105.71M | $ 98.68M | $ 91.38M | $ 79.49M |
Total Debt | $ 29.58M | $ 23.52M | $ 17.59M | $ 13.10M | $ 12.23M |
Net Debt | $ 29.25M | $ 23.28M | $ 17.25M | $ -651.21K | $ -1.77M |
Total Liabilities | $ 39.78M | $ 35.07M | $ 28.32M | $ 26.41M | $ 20.67M |
Stockholders' Equity | $ 69.23M | $ 70.64M | $ 70.36M | $ 64.96M | $ 58.82M |
Cash Flow | |||||
Free Cash Flow | $ -5.09M | $ -6.72M | $ -18.15M | $ -7.76M | $ 649.02K |
Operating Cash Flow | $ -3.24M | $ -1.99M | $ -2.67M | $ 2.57M | $ 5.42M |
Investing Cash Flow | $ -2.09M | $ -4.73M | $ -15.48M | $ -10.30M | $ -4.77M |
Financing Cash Flow | $ 5.41M | $ 6.62M | $ 4.74M | $ 7.48M | $ 6.30M |