| Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 2.06M | $ 3.34M | $ 576.84K | $ 262.74K | $ 255.87K |
| Gross Profit | $ 232.98K | $ -91.58K | $ -152.06K | $ -553.99K | $ -6.42M |
| Operating Income | $ -181.89K | $ -549.65K | $ -354.49K | $ -756.02K | $ -8.23M |
| EBITDA | $ 1.68M | $ 417.10K | $ -1.16M | $ 1.44M | $ -2.47M |
| Net Income | $ 613.93K | $ -180.82K | $ -1.69M | $ 910.26K | $ -3.31M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 5.92K | $ 26.78K | $ 47.30K | $ 5.49K | $ 3.63K |
| Total Assets | $ 2.22M | $ 2.33M | $ 506.51K | $ 381.41K | $ 411.18K |
| Total Debt | $ 1.19M | $ 2.45M | $ 2.42M | $ 2.34M | $ 2.06M |
| Net Debt | $ 1.19M | $ 2.43M | $ 2.37M | $ 2.33M | $ 2.06M |
| Total Liabilities | $ 5.94M | $ 8.87M | $ 7.98M | $ 7.93M | $ 9.85M |
| Stockholders' Equity | $ -3.87M | $ -6.70M | $ -7.64M | $ -7.71M | $ -9.59M |
| Cash Flow | |||||
| Free Cash Flow | $ -723.54K | $ -748.78K | $ -279.23K | $ -341.06K | $ -998.49K |
| Operating Cash Flow | $ -723.54K | $ -748.78K | $ -150.58K | $ -339.76K | $ -847.30K |
| Investing Cash Flow | $ 23.32K | $ 0.00 | $ -128.65K | $ -1.29K | $ -147.60K |
| Financing Cash Flow | $ 679.36K | $ 728.25K | $ 321.05K | $ 342.91K | $ 997.07K |