| Dec 24 | Sep 23 | Feb 22 | Feb 21 | Feb 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 8.00M | $ 3.87K | $ 53.71K | $ 79.52K | $ 46.88K |
| Gross Profit | $ 0.00 | $ 3.87K | $ 49.65K | $ 79.52K | $ 46.88K |
| Operating Income | $ 1.39M | $ -165.25K | $ -827.28K | $ -1.39M | $ -2.71M |
| EBITDA | $ 390.67K | - | $ -823.23K | $ -1.40M | $ -2.80M |
| Net Income | $ 1.78M | $ -15.61K | $ -850.38K | $ -1.54M | $ -2.85M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 0.00 | $ 332.00 | $ 587.00 | $ 1.25K | $ 32.02K |
| Total Assets | $ 25.04M | $ 20.52K | $ 20.52K | $ 31.78K | $ 124.77K |
| Total Debt | $ 6.04M | $ 3.87M | $ 4.68M | $ 3.14M | $ 2.59M |
| Net Debt | $ 6.04M | $ 3.87M | $ 4.68M | $ 3.14M | $ 2.56M |
| Total Liabilities | $ 6.79M | $ 3.90M | $ 5.04M | $ 4.37M | $ 3.48M |
| Stockholders' Equity | $ 18.24M | $ -3.90M | $ -5.02M | $ -4.34M | $ -3.36M |
| Cash Flow | |||||
| Free Cash Flow | $ 1.96M | $ -102.00 | $ -406.26K | $ -426.29K | $ -780.36K |
| Operating Cash Flow | $ 1.96M | $ -101.00 | $ -405.45K | $ -424.85K | $ -778.91K |
| Investing Cash Flow | $ -823.00K | $ -1.00 | $ -812.00 | $ -1.44K | $ -1.45K |
| Financing Cash Flow | $ -1.14M | $ 100.00 | $ 401.11K | $ 436.10K | $ 854.83K |