Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 5.51M | $ 3.24M | $ 2.28M | $ 793.09K | $ 617.82K |
Gross Profit | $ 3.62M | $ 2.12M | $ -676.98K | $ -435.65K | $ -320.06K |
Operating Income | $ -4.54M | $ -3.54M | $ -2.56M | $ -1.06M | $ -750.11K |
EBITDA | $ -4.33M | $ -3.31M | $ -3.25M | $ -924.55K | $ -633.72K |
Net Income | $ -4.73M | $ -3.55M | $ -3.44M | $ -1.07M | $ -752.65K |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 164.30K | $ 3.02M | $ 905.05K | $ 128.57K | $ -1.04M |
Total Assets | $ 9.25M | $ 8.46M | $ 4.76M | $ 1.98M | $ 1.71M |
Total Debt | $ 7.16M | $ 3.85M | $ 3.39M | $ 2.59M | $ 4.14M |
Net Debt | $ 7.00M | $ 831.12K | $ 2.49M | $ 2.46M | $ 5.18M |
Total Liabilities | $ 8.41M | $ 4.17M | $ 3.57M | $ 2.73M | $ 4.22M |
Stockholders' Equity | $ 846.41K | $ 4.29M | $ 1.20M | $ -752.40K | $ -2.51M |
Cash Flow | |||||
Free Cash Flow | $ -5.59M | $ -3.98M | $ -2.45M | $ -1.00M | $ -723.41K |
Operating Cash Flow | $ -3.18M | $ -3.30M | $ -1.95M | $ -884.93K | $ -718.70K |
Investing Cash Flow | $ -2.41M | $ -681.53K | $ -498.22K | $ -115.84K | $ -4.71K |
Financing Cash Flow | $ 2.74M | $ 6.09M | $ 3.22M | $ 1.13M | $ 723.41K |