| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 7.56M | $ 8.90M | $ 8.45M | $ 6.27M | $ 6.49M |
| Gross Profit | $ 3.82M | $ 4.53M | $ 4.20M | $ 3.24M | $ 2.89M |
| Operating Income | $ -979.98K | $ -1.19M | $ -1.25M | $ -2.22M | $ -3.11M |
| EBITDA | $ -915.91K | $ -1.12M | $ -1.20M | $ -340.36K | $ -3.05M |
| Net Income | $ -983.11K | $ -1.19M | $ -1.29M | $ -412.79K | $ -3.15M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 847.40K | $ 2.15M | $ 3.24M | $ 2.36M | $ 3.01M |
| Total Assets | $ 24.67M | $ 28.96M | $ 7.88M | $ 5.86M | $ 6.49M |
| Total Debt | $ 260.65K | $ 412.69K | $ 508.03K | $ 1.06M | $ 2.01M |
| Net Debt | $ -586.76K | $ -1.74M | $ -2.74M | $ -1.30M | $ -996.82K |
| Total Liabilities | $ 22.27M | $ 25.57M | $ 3.28M | $ 4.95M | $ 6.88M |
| Stockholders' Equity | $ 2.40M | $ 3.38M | $ 4.60M | $ 911.74K | $ 1.32M |
| Cash Flow | |||||
| Free Cash Flow | $ -1.30M | $ -1.07M | $ -3.69M | $ -1.70M | $ -844.79K |
| Operating Cash Flow | $ -1.21M | $ -996.25K | $ -3.60M | $ -1.70M | $ -844.79K |
| Investing Cash Flow | $ -97.15K | $ -75.25K | $ -86.25K | $ 0.00 | $ 0.00 |
| Financing Cash Flow | $ -1.06K | $ -20.00K | $ 4.57M | $ 1.05M | $ 556.00K |