| Oct 25 | Oct 24 | Oct 23 | Oct 22 | Oct 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 2.52M | $ 2.38M | $ 2.46M | $ 1.92M | $ 931.04K |
| Gross Profit | $ 2.38M | $ 2.19M | $ 2.15M | $ 1.41M | $ 619.87K |
| Operating Income | $ -24.15M | $ 793.71K | $ 1.18M | $ 197.02K | $ -500.98K |
| EBITDA | $ -24.04M | $ 816.40K | $ 1.20M | $ 220.69K | $ -444.76K |
| Net Income | $ -24.36M | $ 478.56K | $ 852.04K | $ 191.30K | $ -484.96K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 3.79M | $ 547.50K | $ 1.03M | $ 574.71K | $ 72.69K |
| Total Assets | $ 5.95M | $ 3.08M | $ 2.26M | $ 2.52M | $ 594.22K |
| Total Debt | $ 180.17K | $ 70.32K | $ 31.46K | $ 26.19K | $ 35.20K |
| Net Debt | $ -3.61M | $ -477.18K | $ -1.00M | $ -548.52K | $ -37.48K |
| Total Liabilities | $ 1.96M | $ 1.58M | $ 1.25M | $ 2.37M | $ 1.17M |
| Stockholders' Equity | $ 3.99M | $ 1.51M | $ 1.01M | $ 150.28K | $ -578.18K |
| Cash Flow | |||||
| Free Cash Flow | $ -2.97K | $ 874.90K | $ 103.86K | $ 1.43M | $ -510.76K |
| Operating Cash Flow | $ 85.85K | $ 960.47K | $ 126.54K | $ 1.44M | $ -497.86K |
| Investing Cash Flow | $ -572.93K | $ -508.14K | $ 1.02M | $ -1.55M | $ -12.91K |
| Financing Cash Flow | $ 3.74M | $ -957.39K | $ -676.92K | $ 669.65K | $ 498.63K |