| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 17.97M | $ 19.15M | $ 21.71M | $ 16.17M | $ 12.25M |
| Gross Profit | $ 6.60M | $ 7.12M | $ 8.68M | $ 6.38M | $ 4.41M |
| Operating Income | $ -1.62M | $ -46.00K | $ 1.78M | $ 2.00M | $ -9.00K |
| EBITDA | $ -1.60M | $ 153.00K | $ 2.71M | $ 2.23M | $ 234.00K |
| Net Income | $ -2.68M | $ -912.00K | $ 1.43M | $ 899.00K | $ -770.00K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 14.00K | $ 37.00K | $ 9.00K | $ 45.00K | $ 12.00K |
| Total Assets | $ 13.37M | $ 14.96M | $ 17.67M | $ 11.35M | $ 10.86M |
| Total Debt | $ 9.72M | $ 8.48M | $ 10.21M | $ 6.33M | $ 7.09M |
| Net Debt | $ 9.71M | $ 8.45M | $ 10.20M | $ 6.28M | $ 7.08M |
| Total Liabilities | $ 14.21M | $ 13.13M | $ 15.06M | $ 10.23M | $ 10.67M |
| Stockholders' Equity | $ -843.00K | $ 1.83M | $ 2.61M | $ 1.12M | $ 189.00K |
| Cash Flow | |||||
| Free Cash Flow | $ -465.00K | $ 1.59M | $ -4.05M | $ 656.00K | $ 522.00K |
| Operating Cash Flow | $ -465.00K | $ 1.59M | $ -4.05M | $ 656.00K | $ 549.00K |
| Investing Cash Flow | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ -27.00K |
| Financing Cash Flow | $ 442.00K | $ -1.56M | $ 4.01M | $ -623.00K | $ -543.00K |