| Dec 06 | Dec 05 | Dec 04 | Dec 03 | Dec 02 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | |||||
| Gross Profit | $ 1.99M | $ 1.82M | $ 2.13M | $ 3.86M | $ 3.79M |
| Operating Income | $ 306.38K | $ 128.74K | $ 448.09K | $ 273.73K | $ -969.51K |
| EBITDA | $ 316.52K | $ 136.54K | $ 461.34K | $ 298.99K | $ -924.77K |
| Net Income | $ 907.46K | $ 230.22K | $ 1.25M | $ 120.22K | $ -1.48M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ ― | $ ― | $ ― | $ ― | $ ― |
| Total Assets | $ 340.05K | $ 718.66K | $ 840.04K | $ 1.77M | $ 2.63M |
| Total Debt | $ 654.64K | $ 1.43M | $ 1.52M | $ 2.34M | $ 2.26M |
| Net Debt | $ 428.81K | $ 1.11M | $ 1.20M | $ 2.07M | $ 1.72M |
| Total Liabilities | $ 3.09M | $ 4.38M | $ 5.16M | $ 7.23M | $ 8.22M |
| Stockholders' Equity | $ ― | $ ― | $ ― | $ ― | $ ― |
| Cash Flow | |||||
| Free Cash Flow | $ 676.31K | $ -102.32K | $ 902.13K | $ -138.43K | $ 990.75K |
| Operating Cash Flow | $ 676.31K | $ -96.32K | $ 902.13K | $ -138.43K | $ 990.75K |
| Investing Cash Flow | |||||
| Financing Cash Flow |