| Dec 14 | Dec 13 | Dec 12 | Dec 11 | Dec 10 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | |||||
| Gross Profit | $ 409.72K | $ 3.62M | $ 4.01M | $ 226.95K | $ -1.98M |
| Operating Income | $ -2.72M | $ -701.10K | $ -1.82M | $ -2.73M | $ -3.77M |
| EBITDA | $ 348.24K | $ 1.84M | $ 2.34M | $ -137.89K | $ -2.39M |
| Net Income | $ -3.54M | $ -1.48M | $ -2.66M | $ -3.15M | $ -5.09M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ ― | $ ― | $ ― | $ ― | $ ― |
| Total Assets | $ 33.82M | $ 29.01M | $ 27.44M | $ 27.60M | $ 17.62M |
| Total Debt | $ 14.05M | $ 4.77M | $ 6.80M | $ 5.60M | $ 10.26M |
| Net Debt | $ 13.32M | $ 2.92M | $ 4.89M | $ -428.66K | $ 9.97M |
| Total Liabilities | $ 26.19M | $ 16.37M | $ 15.98M | $ 14.61M | $ 22.05M |
| Stockholders' Equity | $ ― | $ ― | $ ― | $ ― | $ ― |
| Cash Flow | |||||
| Free Cash Flow | $ 1.46M | $ -396.05K | $ -3.25M | $ -8.66M | $ -2.62M |
| Operating Cash Flow | $ 1.88M | $ -19.75K | $ -1.62M | $ -4.40M | $ -1.74M |
| Investing Cash Flow | |||||
| Financing Cash Flow |