Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 17.16M | $ 10.06M | $ 14.14M | $ 13.38M | $ 4.46M |
Gross Profit | $ 9.40M | $ 682.20K | $ 8.04M | $ 5.01M | $ 2.41M |
Operating Income | $ -5.02M | $ -5.27M | $ -218.51K | $ -479.49K | $ 873.86K |
EBITDA | $ -2.39M | $ -3.52M | $ 1.45M | $ 1.11M | $ -1.30M |
Net Income | $ -5.36M | $ -3.22M | $ -1.73M | $ -1.42M | $ -2.00M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ -15.82K | $ 40.47K | $ 1.35M | $ 2.74M | $ 247.93K |
Total Assets | $ 37.76M | $ 37.58M | $ 35.13M | $ 31.12M | $ 14.75M |
Total Debt | $ 9.25M | $ 5.55M | $ 1.99M | $ 8.24M | $ 13.79M |
Net Debt | $ 9.26M | $ 5.51M | $ 640.45K | $ 5.50M | $ 13.54M |
Total Liabilities | $ 16.39M | $ 10.85M | $ 6.24M | $ 11.74M | $ 16.46M |
Stockholders' Equity | $ 21.37M | $ 26.72M | $ 28.89M | $ 19.38M | $ -1.71M |
Cash Flow | |||||
Free Cash Flow | $ 505.69K | $ -514.38K | $ -2.85M | $ -12.26M | $ -11.62M |
Operating Cash Flow | $ 1.68M | $ -189.89K | $ -2.42M | $ 860.86K | $ -2.01M |
Investing Cash Flow | $ -4.17M | $ -1.86M | $ -435.98K | $ -13.12M | $ -9.61M |
Financing Cash Flow | $ 2.44M | $ 738.06K | $ 1.46M | $ 14.75M | $ 11.85M |