| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 3.39M | $ 4.32M | $ 8.08M | $ 4.91M | $ 2.19M |
| Gross Profit | $ 849.80K | $ 924.73K | $ 1.49M | $ -2.09M | $ 204.76K |
| Operating Income | $ -3.87M | $ -4.38M | $ -6.14M | $ -11.56M | $ -6.01M |
| EBITDA | $ -2.17M | $ -2.40M | $ -1.77M | $ -3.47M | $ -6.83M |
| Net Income | $ -3.73M | $ -3.67M | $ -3.11M | $ -536.62K | $ -10.36M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 833.58K | $ 737.72K | $ 1.61M | $ 1.19M | $ 4.34M |
| Total Assets | $ 5.80M | $ 9.86M | $ 14.24M | $ 19.88M | $ 22.30M |
| Total Debt | $ 371.05K | $ 576.16K | $ 991.00K | $ 1.11M | $ 1.60M |
| Net Debt | $ -462.53K | $ -161.55K | $ -619.09K | $ -77.98K | $ -2.75M |
| Total Liabilities | $ 5.45M | $ 5.81M | $ 6.01M | $ 7.31M | $ 19.73M |
| Stockholders' Equity | $ -2.86M | $ 894.90K | $ 4.39M | $ 8.09M | $ 5.86M |
| Cash Flow | |||||
| Free Cash Flow | $ 498.70K | $ -664.44K | $ -619.66K | $ -12.53M | $ -6.45M |
| Operating Cash Flow | $ 500.30K | $ 7.24K | $ 557.84K | $ -9.16M | $ -3.94M |
| Investing Cash Flow | $ -464.78K | $ -569.61K | $ 320.53K | $ -3.48M | $ -2.51M |
| Financing Cash Flow | $ -123.72K | $ -168.34K | $ -373.83K | $ 9.76M | $ 10.26M |