Dec 23 | Dec 22 | Dec 21 | |
---|---|---|---|
Income Statement | |||
Total Revenue | $ 15.12M | $ 14.99M | $ 11.52M |
Gross Profit | $ 4.25M | $ 3.77M | $ 2.56M |
Operating Income | $ -1.64M | $ -342.17K | $ -845.06K |
EBITDA | $ -976.96K | $ -1.21M | $ -532.60K |
Net Income | $ -1.60M | $ 160.73K | $ 882.91K |
Balance Sheet | |||
Cash & Short-Term Investments | $ 8.13M | $ 3.51M | $ 2.81M |
Total Assets | $ 25.29M | $ 12.44M | $ 7.30M |
Total Debt | $ 14.73M | $ 4.99M | $ 500.00K |
Net Debt | $ 6.59M | $ 1.47M | $ -2.31M |
Total Liabilities | $ 35.31M | $ 15.45M | $ 10.19M |
Stockholders' Equity | $ -10.02M | $ -3.01M | $ -2.89M |
Cash Flow | |||
Free Cash Flow | $ -5.56M | $ 954.40K | $ -82.59K |
Operating Cash Flow | $ -5.01M | $ 1.49M | $ -20.75K |
Investing Cash Flow | $ -554.82K | $ -509.73K | $ -61.84K |
Financing Cash Flow | $ 10.66M | $ -278.16K | $ 661.63K |