| Dec 25 | Dec 24 | Mar 24 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 1.45M | $ 1.02M | $ 1.06M | $ 1.07M | $ 1.10M |
| Gross Profit | $ 552.52K | $ 457.87K | $ 410.65K | $ 421.36K | $ 475.81K |
| Operating Income | $ -120.20K | $ -148.50K | $ -196.14K | $ -174.42K | $ -189.49K |
| EBITDA | $ 449.24K | $ -9.50K | $ -62.63K | $ -44.66K | $ 102.88K |
| Net Income | $ 273.64K | $ -167.14K | $ -215.41K | $ -196.71K | $ 17.41K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 14.10K | $ 104.44K | $ 73.70K | $ 56.38K | $ 59.67K |
| Total Assets | $ 90.42K | $ 1.12M | $ 847.16K | $ 1.11M | $ 1.43M |
| Total Debt | $ 494.82K | $ 508.28K | $ 633.15K | $ 751.79K | $ 868.70K |
| Net Debt | $ 480.72K | $ 403.83K | $ 559.44K | $ 695.41K | $ 809.03K |
| Total Liabilities | $ 199.00K | $ 2.46M | $ 2.03M | $ 2.10M | $ 2.23M |
| Stockholders' Equity | $ -1.07M | $ -1.35M | $ -1.19M | $ -986.06K | $ -807.69K |
| Cash Flow | |||||
| Free Cash Flow | $ -244.35K | $ 23.74K | $ 17.21K | $ 7.79K | $ -144.65K |
| Operating Cash Flow | $ -244.35K | $ 30.08K | $ 17.21K | $ 9.24K | $ -130.15K |
| Investing Cash Flow | $ 0.00 | $ -6.33K | $ 0.00 | $ -1.45K | $ -14.50K |
| Financing Cash Flow | $ 154.00K | $ 7.00K | $ 113.00 | $ -11.09K | $ 143.59K |