| Jun 25 | Mar 24 | Jun 23 | Sep 21 | Jun 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 3.76M | $ 2.47M | $ 764.00K | $ 2.29M | $ 850.00K |
| Gross Profit | $ 469.00K | $ 788.00K | $ -132.00K | $ 185.00K | $ -5.00K |
| Operating Income | $ -914.00K | $ -559.00K | $ -1.73M | $ 56.00K | $ -2.50M |
| EBITDA | $ -1.24M | $ 268.00K | $ -173.00K | $ 764.00K | $ -1.10M |
| Net Income | $ 4.13M | $ -2.14M | $ -2.89M | $ -696.00K | $ 47.75M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 4.00K | $ 525.00K | $ 5.00K | $ 3.00K | $ 3.00K |
| Total Assets | $ 748.00K | $ 1.16M | $ 9.84M | $ 18.89M | $ 18.93M |
| Total Debt | $ 1.23M | $ 529.00K | $ 3.11M | $ 3.43M | $ 3.14M |
| Net Debt | $ 1.22M | $ 4.00K | $ 3.11M | $ 3.42M | $ 3.13M |
| Total Liabilities | $ 3.30M | $ 14.39M | $ 11.63M | $ 16.42M | $ 14.95M |
| Stockholders' Equity | $ -2.55M | $ -13.03M | $ -1.66M | $ 2.59M | $ 3.73M |
| Cash Flow | |||||
| Free Cash Flow | $ -1.10M | $ 54.00K | $ 2.00K | $ -414.00K | $ -19.00K |
| Operating Cash Flow | $ -1.09M | $ 72.00K | $ 2.00K | $ -414.00K | $ 56.00K |
| Investing Cash Flow | $ -12.00K | $ 463.00K | $ 0.00 | $ 0.00 | $ -75.00K |
| Financing Cash Flow | $ 570.00K | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |