| Dec 07 | Dec 06 | Dec 05 | Dec 04 | Dec 03 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | |||||
| Gross Profit | $ 8.83M | $ 4.96M | $ 3.83M | $ 3.90M | $ 2.81M |
| Operating Income | $ 1.76M | $ 426.82K | $ -1.02M | $ -518.11K | $ -959.80K |
| EBITDA | $ 2.38M | $ 709.96K | $ -458.48K | $ 232.13K | $ -252.20K |
| Net Income | $ -105.31K | $ -2.67M | $ -2.56M | $ -1.98M | $ -1.28M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ ― | $ ― | $ ― | $ ― | $ ― |
| Total Assets | $ 31.44M | $ 20.87M | $ 17.35M | $ 16.71M | $ 10.99M |
| Total Debt | $ 16.23M | $ 12.02M | $ 8.09M | $ 6.61M | $ 4.90M |
| Net Debt | $ 15.74M | $ 11.37M | $ 7.83M | $ 5.67M | $ 3.58M |
| Total Liabilities | $ 22.42M | $ 15.21M | $ 10.42M | $ 10.13M | $ 8.05M |
| Stockholders' Equity | $ ― | $ ― | $ ― | $ ― | $ ― |
| Cash Flow | |||||
| Free Cash Flow | $ -407.01K | $ -4.36M | $ -4.12M | $ -7.10M | $ -3.34M |
| Operating Cash Flow | $ 349.74K | $ -4.32M | $ -4.05M | $ -6.98M | $ -2.90M |
| Investing Cash Flow | |||||
| Financing Cash Flow |