| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 0.00 | $ 826.70K | $ 697.06K | $ 1.22M | $ 641.63K |
| Gross Profit | $ -414.67K | $ 561.79K | $ -111.99K | $ 631.52K | $ -106.94K |
| Operating Income | $ -235.37K | $ -382.18K | $ -1.03M | $ -672.00K | $ -1.11M |
| EBITDA | $ -235.37K | $ -277.79K | $ 0.00 | $ 0.00 | $ 0.00 |
| Net Income | $ -1.01M | $ -1.19M | $ -1.55M | $ -1.74M | $ -2.71M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 13.41K | $ 21.59K | $ 149.71K | $ 13.29K | $ 57.42K |
| Total Assets | $ 770.91K | $ 587.74K | $ 718.86K | $ 564.45K | $ 608.57K |
| Total Debt | $ 5.35M | $ 4.80M | $ 4.81M | $ 4.36M | $ 4.73M |
| Net Debt | $ 5.34M | $ 4.78M | $ 4.66M | $ 4.35M | $ 4.67M |
| Total Liabilities | $ 10.69M | $ 9.69M | $ 9.37M | $ 8.19M | $ 8.47M |
| Stockholders' Equity | $ 0.00 | $ -9.08M | $ -8.62M | $ -7.60M | $ -7.84M |
| Cash Flow | |||||
| Free Cash Flow | $ -381.02K | $ -364.81K | $ -619.45K | $ -517.13K | $ -332.58K |
| Operating Cash Flow | $ -381.02K | $ -364.81K | $ -604.45K | $ -517.13K | $ -327.58K |
| Investing Cash Flow | $ -191.35K | $ 0.00 | $ -15.00K | $ 0.00 | $ -5.00K |
| Financing Cash Flow | $ 564.19K | $ 236.69K | $ 755.87K | $ 473.00K | $ 372.50K |