| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 8.00M | $ 9.31M | $ 7.97M | $ 8.27M | $ 7.04M |
| Gross Profit | $ 1.49M | $ 1.93M | $ 1.11M | $ 1.07M | $ 1.04M |
| Operating Income | $ 1.94K | $ 608.56K | $ -192.53K | $ -1.48M | $ 63.10K |
| EBITDA | $ 149.24K | $ 756.66K | $ -34.02K | $ -1.31M | $ 220.74K |
| Net Income | $ -47.48K | $ 449.29K | $ -301.68K | $ -1.54M | $ 106.84K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 241.85K | $ 553.51K | $ 354.71K | $ 281.50K | $ 572.22K |
| Total Assets | $ 933.28K | $ 1.03M | $ 858.83K | $ 952.71K | $ 1.59M |
| Total Debt | $ 683.10K | $ 814.54K | $ 964.36K | $ 762.16K | $ 915.42K |
| Net Debt | $ 441.25K | $ 261.03K | $ 609.64K | $ 480.66K | $ 343.20K |
| Total Liabilities | $ 835.34K | $ 894.18K | $ 1.17M | $ 962.11K | $ 1.14M |
| Stockholders' Equity | $ 97.94K | $ 138.22K | $ -311.07K | $ -9.39K | $ 456.08K |
| Cash Flow | |||||
| Free Cash Flow | $ -133.44K | $ 533.19K | $ -34.41K | $ 223.69K | $ 672.10K |
| Operating Cash Flow | $ -127.23K | $ 547.83K | $ -34.01K | $ 224.09K | $ 677.44K |
| Investing Cash Flow | $ -6.22K | $ 27.07K | $ -400.00 | $ -400.00 | $ -2.25K |
| Financing Cash Flow | $ -178.22K | $ -376.10K | $ 107.61K | $ -514.41K | $ -351.45K |