Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 8.06M | $ 7.89M | $ 7.73M | $ 7.60M | $ 6.23M |
Gross Profit | $ 7.13M | $ 7.26M | $ 6.68M | $ 7.60M | $ 6.23M |
Operating Income | $ 845.26K | $ 13.70K | $ -291.76K | $ 336.48K | $ 1.24M |
EBITDA | $ 1.69M | $ -3.66M | $ 3.47M | $ 813.35K | $ 1.21M |
Net Income | $ 536.41K | $ -4.14M | $ 1.57M | - | $ 713.59K |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 231.08K | $ 150.93K | $ 296.75K | $ 763.90K | $ 1.46M |
Total Assets | $ 5.10M | $ 5.09M | $ 9.14M | $ 8.90M | $ 3.53M |
Total Debt | $ 2.75M | $ 3.21M | $ 3.54M | $ 2.94M | $ 204.23K |
Net Debt | $ 2.52M | $ 3.06M | $ 3.24M | $ 2.17M | $ -1.26M |
Total Liabilities | $ 4.07M | $ 4.60M | $ 4.51M | $ 5.95M | $ 871.51K |
Stockholders' Equity | $ 1.03M | $ 494.67K | $ 4.63M | $ 2.95M | $ 2.66M |
Cash Flow | |||||
Free Cash Flow | $ 1.02M | $ 345.27K | $ -719.05K | $ 356.86K | $ 762.70K |
Operating Cash Flow | $ 1.65M | $ 937.34K | $ 57.09K | $ 1.07M | $ 844.63K |
Investing Cash Flow | $ -629.47K | $ -592.07K | $ -776.14K | - | - |
Financing Cash Flow | $ -938.36K | $ -491.09K | $ 500.58K | $ 2.15M | - |