Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 14.16M | $ 14.24M | $ 9.97M | $ 10.40M | $ 8.56M |
Gross Profit | $ 8.72M | $ 8.40M | $ 4.73M | $ 5.74M | $ 4.91M |
Operating Income | $ 6.00K | $ -1.59M | $ -4.33M | $ -4.33M | $ -4.50M |
EBITDA | $ 227.00K | $ -1.36M | $ -3.91M | $ -2.23M | $ -3.94M |
Net Income | $ 74.00K | $ -1.57M | $ -7.32M | $ -4.17M | $ -4.72M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 3.76M | $ 4.31M | $ 3.63M | $ 6.97M | $ 8.25M |
Total Assets | $ 11.21M | $ 11.86M | $ 11.00M | $ 17.65M | $ 18.51M |
Total Debt | $ 1.41M | $ 1.84M | $ 1.09M | $ 1.12M | $ 2.17M |
Net Debt | $ -2.35M | $ -2.47M | $ -2.54M | $ -5.85M | $ -6.08M |
Total Liabilities | $ 2.63M | $ 3.50M | $ 2.12M | $ 2.90M | $ 2.94M |
Stockholders' Equity | $ 8.59M | $ 8.36M | $ 5.59M | $ 11.70M | $ 12.52M |
Cash Flow | |||||
Free Cash Flow | $ -547.00K | $ 752.00K | $ -3.37M | $ -1.45M | $ -7.14M |
Operating Cash Flow | $ -492.00K | $ 827.00K | $ -3.23M | $ -1.42M | $ -6.90M |
Investing Cash Flow | $ -50.00K | $ -75.00K | $ -137.00K | $ -85.00K | $ -239.00K |
Financing Cash Flow | $ -5.00K | $ -79.00K | $ 34.00K | $ 237.00K | $ 11.22M |