Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 563.73K | $ 3.18M | $ 3.10M | $ 1.09M | $ 815.23K |
Gross Profit | $ 238.42K | $ 1.03M | $ 1.05M | $ -20.57K | $ -41.84K |
Operating Income | $ -1.51M | $ -6.37M | $ -3.04M | $ -4.61M | $ -1.93M |
EBITDA | $ 1.43M | $ -8.23M | $ -3.05M | $ -4.61M | $ -423.89K |
Net Income | $ 2.68M | $ -23.63M | $ 803.70K | $ -5.66M | $ -874.67K |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 28.65M | $ 26.98M | $ 31.78M | $ 22.46M | $ 9.71M |
Total Assets | $ 33.34M | $ 28.90M | $ 36.51M | $ 32.05M | $ 18.45M |
Total Debt | $ 2.56M | $ 1.04M | $ 1.24M | $ 11.19M | $ 9.94M |
Net Debt | $ -13.14M | $ -12.62M | $ -20.62M | $ -6.84M | $ 3.37M |
Total Liabilities | $ 5.94M | $ 3.85M | $ 15.36M | $ 18.68M | $ 19.35M |
Stockholders' Equity | $ 27.30M | $ 24.62M | $ 20.72M | $ 12.99M | $ -892.78K |
Cash Flow | |||||
Free Cash Flow | $ -2.12M | $ -2.50M | $ -2.07M | $ -2.43M | $ -2.68M |
Operating Cash Flow | $ -233.99K | $ -2.49M | $ -2.07M | $ -3.45M | $ -2.63M |
Investing Cash Flow | $ 2.78M | $ -6.07M | $ -1.33M | $ -1.64M | $ 3.36M |
Financing Cash Flow | $ 0.00 | $ 1.92M | $ 6.06M | $ 18.10M | $ -589.36K |