| Dec 25 | Dec 24 | Mar 24 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 9.03M | $ 8.54M | $ 9.33M | $ 8.48M | $ 7.05M |
| Gross Profit | $ 3.64M | $ 3.45M | $ 4.04M | $ 3.07M | $ 3.06M |
| Operating Income | $ -1.23M | $ -1.41M | $ -191.13K | $ -529.66K | $ -268.91K |
| EBITDA | $ -786.57K | $ -1.07M | $ 139.45K | $ 98.46K | $ 937.83K |
| Net Income | $ -2.47M | $ -1.05M | $ 205.61K | $ -455.76K | $ 675.97K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 746.00K | $ 1.24M | $ 1.77M | $ 2.35M | $ 2.57M |
| Total Assets | $ 6.69M | $ 8.72M | $ 8.69M | $ 8.52M | $ 8.95M |
| Total Debt | $ 1.83M | $ 1.80M | $ 1.22M | $ 1.27M | $ 1.32M |
| Net Debt | $ 1.08M | $ 558.60K | $ -544.79K | $ -1.08M | $ -1.26M |
| Total Liabilities | $ 2.58M | $ 2.50M | $ 2.33M | $ 2.36M | $ 2.36M |
| Stockholders' Equity | $ 4.10M | $ 6.23M | $ 6.36M | $ 6.16M | $ 6.59M |
| Cash Flow | |||||
| Free Cash Flow | $ -460.77K | $ -2.02M | $ -533.96K | $ -168.25K | $ -85.53K |
| Operating Cash Flow | $ 2.02K | $ -1.33M | $ -525.74K | $ 54.33K | $ 182.94K |
| Investing Cash Flow | $ -354.38K | $ -689.45K | $ -8.21K | $ -222.58K | $ -268.48K |
| Financing Cash Flow | $ 355.95K | $ 1.49M | $ -52.18K | $ -50.66K | $ 462.13K |