| Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|
| Income Statement | ||||
| Total Revenue | $ 5.43M | $ 5.14M | $ 5.94M | $ 4.12M |
| Gross Profit | $ 1.83M | $ 1.68M | $ 1.54M | $ 1.02M |
| Operating Income | $ -1.16M | $ 42.24K | $ -504.91K | $ 198.76K |
| EBITDA | $ 24.26K | $ 384.31K | $ 725.69K | $ 587.01K |
| Net Income | $ -525.00K | $ 130.19K | $ 458.67K | $ -533.00 |
| Balance Sheet | ||||
| Cash & Short-Term Investments | $ 457.74K | $ 54.10K | $ 54.72K | $ 28.76K |
| Total Assets | $ 3.58M | $ 4.49M | $ 70.79M | $ 1.41M |
| Total Debt | $ 3.03M | $ 332.55K | $ 452.04K | $ 925.97K |
| Net Debt | $ 2.57M | $ 278.45K | $ 397.32K | $ 897.20K |
| Total Liabilities | $ 5.06M | $ 1.24M | $ 2.46M | $ 2.33M |
| Stockholders' Equity | $ -1.05M | $ 3.74M | $ 68.32M | $ -775.94K |
| Cash Flow | ||||
| Free Cash Flow | $ -8.32M | $ -1.84M | $ -621.58K | $ 1.42M |
| Operating Cash Flow | $ -8.26M | $ -1.77M | $ -527.12K | $ 1.43M |
| Investing Cash Flow | $ -53.05K | $ -69.85K | $ -69.69M | $ -16.57K |
| Financing Cash Flow | $ 8.68M | $ 1.91M | $ 70.27M | $ -1.54M |