| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 2.59M | $ 3.56M | $ 4.05M | $ 4.24M | $ 4.19M |
| Gross Profit | $ -74.66K | $ -54.41K | $ 2.92M | $ 2.99M | $ 2.79M |
| Operating Income | $ -707.00K | $ -1.11M | $ -1.56M | $ -1.95M | $ -2.33M |
| EBITDA | $ 4.36M | $ -1.10M | $ -1.32M | $ -8.07M | $ -7.89M |
| Net Income | $ 3.32M | $ -2.28M | $ -2.38M | $ -9.16M | $ -10.42M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 18.63K | $ 308.75K | $ 391.97K | $ 570.35K | $ 84.26K |
| Total Assets | $ 623.79K | $ 4.18M | $ 4.66M | $ 5.23M | $ 5.37M |
| Total Debt | $ 2.76M | $ 7.39M | $ 7.33M | $ 6.36M | $ 6.24M |
| Net Debt | $ 2.74M | $ 7.08M | $ 6.93M | $ 5.79M | $ 6.16M |
| Total Liabilities | $ 4.97M | $ 11.88M | $ 10.08M | $ 8.49M | $ 10.24M |
| Stockholders' Equity | $ -4.37M | $ -7.74M | $ -5.47M | $ -3.34M | $ -4.97M |
| Cash Flow | |||||
| Free Cash Flow | $ -216.50K | $ -83.22K | $ -1.18M | $ -1.85M | $ -904.88K |
| Operating Cash Flow | $ -216.50K | $ -83.22K | $ -1.18M | $ -1.85M | $ -888.65K |
| Investing Cash Flow | $ -73.62K | $ 0.00 | $ 0.00 | $ -250.00K | $ -16.23K |
| Financing Cash Flow | $ 0.00 | $ 0.00 | $ 1.00M | $ 2.58M | $ 403.80K |