| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 28.08M | $ 28.34M | $ 21.32M | $ 19.75M | $ 17.63M |
| Gross Profit | $ 5.06M | $ 9.19M | $ 9.34M | $ 8.38M | $ 6.73M |
| Operating Income | $ -2.01M | $ -2.81M | $ 270.00K | $ 2.43M | $ 1.35M |
| EBITDA | $ 4.05B | $ 8.91M | $ 6.97M | $ 8.44M | $ 6.97M |
| Net Income | $ -1.55M | $ 2.19M | $ 610.00K | $ 1.33M | $ 194.00K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 3.71M | $ 11.03M | $ 13.69M | $ 12.34M | $ 8.14M |
| Total Assets | $ 55.48M | $ 60.20M | $ 48.16M | $ 43.96M | $ 45.43M |
| Total Debt | $ 4.23B | $ 23.23M | $ 17.64M | $ 14.31M | $ 17.47M |
| Net Debt | $ 4.23B | $ 12.20M | $ 3.95M | $ 1.98M | $ 9.33M |
| Total Liabilities | $ 27.79B | $ 30.17M | $ 21.88M | $ 18.33M | $ 21.19M |
| Stockholders' Equity | $ 24.03B | $ 25.18M | $ 22.62M | $ 21.63M | $ 19.89M |
| Cash Flow | |||||
| Free Cash Flow | $ -4.54B | $ -7.77M | $ -555.00K | $ 6.85M | $ 4.59M |
| Operating Cash Flow | $ 3.10B | $ 167.00K | $ 5.72M | $ 7.24M | $ 6.27M |
| Investing Cash Flow | $ -7.63B | $ -7.11M | $ -6.27M | $ -388.00K | $ -1.67M |
| Financing Cash Flow | $ -3.03B | $ 4.41M | $ 1.91M | $ -2.66M | $ -655.00K |