| Dec 25 | Dec 24 | Nov 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 866.93K | $ 1.25M | $ 830.52K | $ 1.20M | $ 4.91M |
| Gross Profit | $ 459.73K | $ 601.86K | $ 495.69K | $ 514.52K | $ 2.30M |
| Operating Income | $ -3.05M | $ -2.04M | $ -1.24M | $ -689.65K | $ 1.80M |
| EBITDA | $ -3.03M | $ -2.49M | $ -603.27K | $ -923.51K | $ 2.07M |
| Net Income | $ -2.63M | $ -2.59M | $ 548.87K | $ 113.54K | $ 1.33M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 2.17M | $ 4.34M | $ 1.16M | $ 1.65M | $ 2.65M |
| Total Assets | $ 4.57M | $ 6.41M | $ 21.96M | $ 3.55M | $ 3.93M |
| Total Debt | $ 828.95K | $ 1.78M | $ 612.07K | $ 978.63K | $ 351.22K |
| Net Debt | $ -1.26M | $ -2.56M | $ -547.13K | $ -672.46K | $ -2.30M |
| Total Liabilities | $ 1.88M | $ 3.53M | $ 3.86M | $ 2.87M | $ 2.33M |
| Stockholders' Equity | $ 2.62M | $ 2.77M | $ 18.10M | $ 673.28K | $ 1.60M |
| Cash Flow | |||||
| Free Cash Flow | $ -1.77M | $ -1.69M | $ -1.30M | $ -680.92K | $ 620.93K |
| Operating Cash Flow | $ -1.75M | $ -1.66M | $ -1.29M | $ -514.07K | $ 660.01K |
| Investing Cash Flow | $ -1.19M | $ 20.45M | $ -14.57K | $ -423.17K | $ 599.16K |
| Financing Cash Flow | $ 934.71K | $ -15.76M | $ 526.32K | $ 718.67K | $ 0.00 |