Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 3.22M | $ 1.24M | $ 1.35M | $ 2.79M | $ 3.25M |
Gross Profit | $ 1.52M | $ 783.46K | $ -1.34M | $ 1.84M | $ 2.51M |
Operating Income | $ -4.65M | $ -3.02M | $ -5.07M | $ -2.25M | $ 760.15K |
EBITDA | $ -2.80M | $ -2.94M | $ -4.74M | $ -2.00M | $ 787.68K |
Net Income | $ -3.99M | $ -2.45M | $ -4.68M | $ -1.94M | $ 634.10K |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 28.39M | $ 26.80M | $ 26.18M | $ 30.02M | $ 6.14M |
Total Assets | $ 39.98M | $ 35.48M | $ 35.03M | $ 40.35M | $ 10.06M |
Total Debt | $ 1.18M | $ 57.40K | $ 145.52K | $ 660.97K | $ 321.93K |
Net Debt | $ 881.31K | $ 55.02K | $ 143.01K | $ -29.36M | $ -5.82M |
Total Liabilities | $ 6.09M | $ 3.06M | $ 1.55M | $ 1.36M | $ 1.42M |
Stockholders' Equity | $ 33.89M | $ 32.42M | $ 33.48M | $ 38.99M | $ 8.64M |
Cash Flow | |||||
Free Cash Flow | $ 897.89K | $ 994.30K | $ -201.11K | $ -1.37M | $ -51.63K |
Operating Cash Flow | $ 897.89K | $ 994.30K | $ -198.76K | $ -1.36M | $ -48.17K |
Investing Cash Flow | $ -1.82M | $ -992.72K | $ -28.90M | $ -7.50M | $ -3.46K |
Financing Cash Flow | $ 1.19M | $ -283.00 | $ -225.17K | $ 32.64M | $ -478.25K |