| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 2.19M | $ 2.23M | $ 2.09M | $ 2.14M | $ 1.75M |
| Gross Profit | $ 1.02M | $ 924.31K | $ 788.07K | $ 1.38M | $ 474.51K |
| Operating Income | $ -1.54M | $ -1.64M | $ -1.50M | $ -1.36M | $ -2.08M |
| EBITDA | $ -1.51M | $ -1.78M | $ -1.49M | $ -1.81M | $ -2.87M |
| Net Income | $ -1.74M | $ -3.43M | $ -2.04M | $ -1.88M | $ -3.54M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 130.84K | $ 152.84K | $ 126.11K | $ 246.32K | $ 227.30K |
| Total Assets | $ 2.65M | $ 2.86M | $ 3.11M | $ 2.85M | $ 2.45M |
| Total Debt | $ 1.78M | $ 2.24M | $ 1.60M | $ 910.27K | $ 825.48K |
| Net Debt | $ 1.65M | $ 2.08M | $ 1.48M | $ 663.96K | $ 598.17K |
| Total Liabilities | $ 3.50M | $ 4.84M | $ 3.46M | $ 2.41M | $ 1.61M |
| Stockholders' Equity | $ -856.16K | $ -1.98M | $ -348.30K | $ 441.27K | $ 847.16K |
| Cash Flow | |||||
| Free Cash Flow | $ -509.05K | $ -264.30K | $ -1.32M | $ -447.47K | $ -614.15K |
| Operating Cash Flow | $ -509.05K | $ -263.44K | $ -1.32M | $ -441.03K | $ -614.15K |
| Investing Cash Flow | $ -30.77K | $ -24.55K | $ 0.00 | $ -21.45K | $ -235.00K |
| Financing Cash Flow | $ 517.82K | $ 314.72K | $ 1.20M | $ 481.49K | $ -11.21K |