Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 402.64K | $ 347.09K | $ 324.90K | $ 235.08K | $ 162.90K |
Gross Profit | $ 257.16K | $ 185.37K | $ 173.61K | $ 90.40K | $ 124.41K |
Operating Income | $ -295.00K | $ 94.04K | $ 89.32K | $ 33.85K | $ 44.31K |
EBITDA | $ -295.00K | $ 94.04K | $ 89.32K | $ 33.85K | $ 44.31K |
Net Income | $ -296.90K | $ 92.58K | $ 88.28K | $ 33.09K | $ 43.13K |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 96.02K | $ 7.26K | $ 6.82K | $ 5.22K | $ 2.16K |
Total Assets | $ 1.50M | $ 297.15K | $ 163.98K | $ 150.80K | $ 127.23K |
Total Debt | $ 1.78M | $ 1.17M | $ 1.13M | $ 1.22M | $ 1.22M |
Net Debt | $ 1.68M | $ 1.16M | $ 1.12M | $ 1.22M | $ 1.21M |
Total Liabilities | $ 1.87M | $ 1.30M | $ 1.26M | $ 1.33M | $ 1.34M |
Stockholders' Equity | $ -370.51K | $ -998.62K | $ -1.09M | $ -1.18M | $ -1.21M |
Cash Flow | |||||
Free Cash Flow | $ -429.24K | $ -37.55K | $ 111.20K | $ 8.79K | $ 32.99K |
Operating Cash Flow | $ -429.24K | $ -37.55K | $ 111.20K | $ 8.79K | $ 32.99K |
Investing Cash Flow | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
Financing Cash Flow | $ 517.99K | $ 37.99K | $ -98.98K | $ -9.16K | $ -32.86K |