| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 9.74M | $ 10.27M | $ 11.09M | $ 11.47M | $ 9.28M |
| Gross Profit | $ 7.38M | $ 7.67M | $ 7.16M | $ 6.51M | $ 4.52M |
| Operating Income | $ 3.73M | $ -997.16K | $ -1.41M | $ 814.50K | $ -5.74M |
| EBITDA | $ 7.42M | $ 3.54M | $ 3.53M | $ 4.68M | $ -1.64M |
| Net Income | $ 27.52K | $ -4.57M | $ -4.77M | $ -4.36M | $ -8.18M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 4.78M | $ 2.23M | $ 3.92M | $ 4.37M | $ 2.86M |
| Total Assets | $ 75.10M | $ 82.75M | $ 87.92M | $ 92.55M | $ 79.27M |
| Total Debt | $ 50.00M | $ 51.77M | $ 61.34M | $ 66.36M | $ 65.23M |
| Net Debt | $ 45.23M | $ 49.54M | $ 57.42M | $ 61.99M | $ 62.37M |
| Total Liabilities | $ 54.10M | $ 69.02M | $ 69.22M | $ 69.55M | $ 67.56M |
| Stockholders' Equity | $ 15.03M | $ 12.32M | $ 17.25M | $ 21.47M | $ 10.86M |
| Cash Flow | |||||
| Free Cash Flow | $ 893.74K | $ -1.38M | $ 175.32K | $ 295.93K | $ -2.10M |
| Operating Cash Flow | $ 1.80M | $ 104.01K | $ 1.19M | $ 832.61K | $ -1.68M |
| Investing Cash Flow | $ 2.06M | $ -1.48M | $ -9.32M | $ -19.14M | $ -414.36K |
| Financing Cash Flow | $ -1.60M | $ -474.14K | $ 6.40M | $ 20.60M | $ 5.12M |