Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 2.07M | $ 1.60M | $ 2.44M | $ 2.65M | $ 1.67M |
Gross Profit | $ 986.47K | $ 795.81K | $ 724.01K | $ 692.58K | $ 448.56K |
Operating Income | $ -6.39M | $ -1.95M | $ -5.05M | $ -266.55K | $ -1.20M |
EBITDA | $ -6.19M | $ -1.79M | $ -4.93M | $ -247.13K | $ -1.18M |
Net Income | $ -6.74M | $ -2.28M | $ -5.02M | $ -541.61K | $ -1.41M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 1.46M | $ 2.02M | $ 393.19K | $ 263.51K | $ 135.44K |
Total Assets | $ 8.47M | $ 7.48M | $ 6.09M | $ 1.76M | $ 1.23M |
Total Debt | $ 418.10K | $ 1.25M | $ 3.70M | $ 7.57M | $ 6.88M |
Net Debt | $ -1.04M | $ -768.47K | $ 3.31M | $ 7.30M | $ 6.72M |
Total Liabilities | $ 7.00M | $ 3.74M | $ 4.35M | $ 7.77M | $ 6.97M |
Stockholders' Equity | $ 1.47M | $ 3.74M | $ 1.75M | $ -6.01M | $ -5.74M |
Cash Flow | |||||
Free Cash Flow | $ -2.37M | $ -1.56M | $ -355.38K | $ -539.34K | $ -893.26K |
Operating Cash Flow | $ -2.34M | $ -1.55M | $ -354.12K | $ -504.30K | $ -883.55K |
Investing Cash Flow | $ -614.18K | $ -10.44K | $ -2.01M | $ -35.03K | $ -9.72K |
Financing Cash Flow | $ 2.37M | $ 3.18M | $ 2.51M | $ 667.41K | $ 834.70K |