Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 18.64M | $ 20.08M | $ 13.72M | $ 8.53M | $ 8.57M |
Gross Profit | $ 8.15M | $ 10.45M | $ 6.36M | $ 4.78M | $ 5.14M |
Operating Income | $ -676.30K | $ 1.72M | $ -954.90K | $ -2.11M | $ -414.40K |
EBITDA | $ 1.73M | $ 2.75M | $ -167.50K | $ -1.40M | $ 58.90K |
Net Income | $ -171.70K | $ 965.70K | $ 825.60K | $ -1.74M | $ -347.40K |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 1.40M | $ 2.00M | $ 739.40K | $ 1.74M | $ 1.60M |
Total Assets | $ 15.87M | $ 18.64M | $ 15.18M | $ 13.59M | $ 12.67M |
Total Debt | $ 4.31M | $ 5.86M | $ 3.35M | $ 3.96M | $ 2.13M |
Net Debt | $ 2.91M | $ 3.86M | $ 2.61M | $ 2.23M | $ 525.60K |
Total Liabilities | $ 6.25M | $ 8.86M | $ 6.36M | $ 5.61M | $ 2.97M |
Stockholders' Equity | $ 9.62M | $ 9.78M | $ 8.82M | $ 7.98M | $ 9.70M |
Cash Flow | |||||
Free Cash Flow | $ 576.50K | $ -1.31M | $ -2.04M | $ -1.22M | $ -1.39M |
Operating Cash Flow | $ 1.17M | $ 542.50K | $ -939.80K | $ -802.80K | $ -590.70K |
Investing Cash Flow | $ -369.60K | $ -1.80M | $ -1.01M | $ -709.90K | $ -981.60K |
Financing Cash Flow | $ -1.55M | $ 2.51M | $ 953.00K | $ 1.65M | $ 840.90K |