| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 39.49M | $ 36.78M | $ 40.60M | $ 29.29M | $ 20.93M |
| Gross Profit | $ 9.13M | $ 5.41M | $ 10.74M | $ 7.81M | $ 7.54M |
| Operating Income | $ -2.73M | $ -8.96M | $ -287.00K | $ -729.00K | $ 3.38M |
| EBITDA | $ 1.19M | $ -7.29M | $ 1.51M | $ 1.00M | $ 4.96M |
| Net Income | $ -2.42M | $ -3.97M | $ -2.40M | $ -2.25M | $ 2.96M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 680.33K | $ 1.48M | $ 1.42M | $ 3.96M | $ 3.59M |
| Total Assets | $ 33.45M | $ 40.67M | $ 42.49M | $ 46.92M | $ 45.93M |
| Total Debt | $ 32.23M | $ 37.25M | $ 37.89M | $ 38.50M | $ 39.50M |
| Net Debt | $ 31.55M | $ 35.76M | $ 36.47M | $ 34.56M | $ 35.94M |
| Total Liabilities | $ 38.86M | $ 43.64M | $ 41.54M | $ 43.82M | $ 42.72M |
| Stockholders' Equity | $ -5.41M | $ -2.96M | $ 952.84K | $ 3.10M | $ 3.41M |
| Cash Flow | |||||
| Free Cash Flow | $ -1.86M | $ 506.86K | $ -527.51K | $ -790.50K | $ 1.75M |
| Operating Cash Flow | $ -1.82M | $ 536.67K | $ -305.15K | $ -270.93K | $ 2.73M |
| Investing Cash Flow | $ 2.45M | $ -29.80K | $ -222.36K | $ -519.58K | $ -1.57M |
| Financing Cash Flow | $ -1.54M | $ -618.74K | $ -1.85M | $ 1.61M | $ 1.82M |