Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 1.95M | $ 2.30M | $ 9.22M | $ 4.75M | $ 3.35M |
Gross Profit | $ -823.00K | $ -556.00K | $ 2.38M | $ -464.00K | $ -1.11M |
Operating Income | $ -7.54M | $ 50.00K | $ 2.99M | $ 44.00K | $ -5.46M |
EBITDA | $ -7.34M | $ 248.00K | $ 3.24M | $ 313.00K | $ -5.24M |
Net Income | $ -1.09M | $ 3.71M | $ 2.85M | $ -306.00K | $ -4.50M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 23.08M | $ 26.26M | $ 19.82M | $ 17.00M | $ 17.71M |
Total Assets | $ 90.97M | $ 93.02M | $ 98.51M | $ 107.20M | $ 102.15M |
Total Debt | $ 0.00 | $ 1.49M | $ 596.00K | $ 7.32M | $ 2.88M |
Net Debt | $ -23.08M | $ -26.26M | $ -19.22M | $ -9.68M | $ -14.84M |
Total Liabilities | $ 9.18M | $ 9.31M | $ 18.51M | $ 26.99M | $ 23.63M |
Stockholders' Equity | $ 81.78M | $ 83.71M | $ 80.00M | $ 79.47M | $ 77.86M |
Cash Flow | |||||
Free Cash Flow | $ -5.78M | $ 6.33M | $ 2.62M | $ -1.42M | $ -6.10M |
Operating Cash Flow | $ -2.78M | $ 8.15M | $ 2.96M | $ -988.00K | $ -5.42M |
Investing Cash Flow | $ 438.00K | $ -1.71M | $ -1.36M | $ -436.00K | $ -680.00K |
Financing Cash Flow | $ -837.00K | $ 0.00 | $ 385.00K | $ 644.00K | $ 367.00K |