Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 1.53M | $ 2.28M | $ 1.24M | $ 1.29M | $ 1.39M |
Gross Profit | $ 694.00K | $ 1.03M | $ 358.00K | $ 295.00K | $ -297.35K |
Operating Income | $ -183.00K | $ -622.00K | $ -429.00K | $ -705.00K | $ -297.35K |
EBITDA | $ -873.00K | $ -423.00K | $ -236.00K | $ -600.00K | $ -4.99M |
Net Income | $ -1.18M | $ -739.00K | $ -507.00K | $ -862.00K | $ -5.07M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 13.00K | $ 31.00K | $ 82.00K | $ 159.00K | $ 12.78K |
Total Assets | $ 292.00K | $ 1.24M | $ 276.00K | $ 705.00K | $ 962.47K |
Total Debt | $ 3.00M | $ 3.46M | $ 1.96M | $ 1.95M | $ 1.93M |
Net Debt | $ 2.98M | $ 3.43M | $ 1.88M | $ 1.79M | $ 1.91M |
Total Liabilities | $ 3.21M | $ 3.83M | $ 2.32M | $ 2.45M | $ 2.72M |
Stockholders' Equity | $ -2.92M | $ -2.59M | $ -2.04M | $ -1.74M | $ -1.75M |
Cash Flow | |||||
Free Cash Flow | $ -118.00K | $ -961.00K | $ -430.00K | $ -520.00K | $ -101.97K |
Operating Cash Flow | $ -118.00K | $ -769.00K | $ -414.00K | $ -474.00K | $ -86.55K |
Investing Cash Flow | $ 619.00K | $ -614.00K | $ -12.00K | $ 304.00K | $ -15.43K |
Financing Cash Flow | $ -519.00K | $ 1.33M | $ 349.00K | $ 136.00K | $ 53.13K |