Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 13.94M | $ 7.49M | $ 7.48M | $ 6.89M | $ 7.30M |
Gross Profit | $ 6.56M | $ 3.86M | $ 4.06M | $ 3.90M | $ 3.31M |
Operating Income | $ -439.00K | $ -668.00K | $ -79.00K | $ -396.00K | $ -214.00K |
EBITDA | $ 424.00K | $ -420.00K | $ 202.00K | $ 110.00K | $ 91.00K |
Net Income | $ -383.00K | $ 1.27M | $ -734.00K | $ 113.00K | $ -457.00K |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 4.30M | $ 10.09M | $ 10.78M | $ 6.12M | $ 5.81M |
Total Assets | $ 15.06M | $ 14.98M | $ 13.78M | $ 10.02M | $ 9.33M |
Total Debt | $ 159.00K | $ 177.00K | $ 175.00K | $ 545.00K | $ 220.00K |
Net Debt | $ -4.14M | $ -9.91M | $ -10.60M | $ -5.58M | $ -5.59M |
Total Liabilities | $ 2.03M | $ 1.14M | $ 1.07M | $ 1.18M | $ 761.00K |
Stockholders' Equity | $ 13.03M | $ 13.85M | $ 12.71M | $ 8.84M | $ 8.57M |
Cash Flow | |||||
Free Cash Flow | $ -239.00K | $ -957.00K | $ 72.00K | $ -51.00K | $ -231.00K |
Operating Cash Flow | $ -116.00K | $ -915.00K | $ 231.00K | $ 39.00K | $ 2.00K |
Investing Cash Flow | $ -4.88M | $ 735.00K | $ -159.00K | $ -90.00K | $ -233.00K |
Financing Cash Flow | $ -750.00K | $ -350.00K | $ 4.52M | $ 186.00K | $ -6.00K |