| Mar 25 | Mar 24 | Mar 23 | Mar 22 | Mar 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 6.73M | $ 4.93M | $ 6.61M | $ 7.37M | $ 1.71M |
| Gross Profit | $ 6.73M | $ 2.83M | $ 5.64M | $ 2.66M | $ -1.50M |
| Operating Income | $ 867.00K | $ 203.00K | $ 272.00K | $ 15.00K | $ -3.11M |
| EBITDA | $ 1.31M | $ 203.00K | $ 320.00K | $ 2.41M | $ 237.00K |
| Net Income | $ 813.00K | $ -6.36M | $ -3.20M | $ -438.00K | $ -2.55M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 2.69M | $ 1.17M | $ 445.00K | $ 1.16M | $ 1.49M |
| Total Assets | $ 36.68M | $ 29.93M | $ 33.88M | $ 36.77M | $ 45.46M |
| Total Debt | $ 60.95M | $ 26.14M | $ 24.80M | $ 25.50M | $ 27.64M |
| Net Debt | $ 58.26M | $ 24.96M | $ 24.36M | $ 24.34M | $ 26.15M |
| Total Liabilities | $ 39.59M | $ 33.94M | $ 32.46M | $ 34.38M | $ 41.25M |
| Stockholders' Equity | $ -2.91M | $ -4.00M | $ 1.41M | $ 2.40M | $ 4.26M |
| Cash Flow | |||||
| Free Cash Flow | $ -640.00K | $ 1.07M | $ -540.00K | $ -226.00K | $ -67.00K |
| Operating Cash Flow | $ -274.00K | $ 1.07M | $ -484.00K | $ -102.00K | $ 36.00K |
| Investing Cash Flow | $ 198.00K | $ 5.00K | $ -56.00K | $ 32.00K | $ -1.45M |
| Financing Cash Flow | $ 1.52M | $ -349.00K | $ -171.00K | $ 333.00K | $ 1.47M |