| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 121.61M | $ 51.49M | $ 70.04M | $ 119.09M | $ 103.19M |
| Gross Profit | $ 35.87M | $ 15.16M | $ 19.08M | $ 28.02M | $ 21.38M |
| Operating Income | $ -7.87M | $ -18.19M | $ -12.47M | $ -10.08M | $ -3.58M |
| EBITDA | $ 27.30M | $ -17.05M | $ -8.87M | $ -10.37M | $ -4.07M |
| Net Income | $ -14.45M | $ -21.40M | $ -16.01M | $ -16.19M | $ -14.70M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 24.95M | $ 8.97M | $ 28.28M | $ 35.06M | $ 52.35M |
| Total Assets | $ 99.09M | $ 74.11M | $ 93.13M | $ 123.62M | $ 149.14M |
| Total Debt | $ 29.93M | $ 21.45M | $ 19.31M | $ 35.30M | $ 41.36M |
| Net Debt | $ 4.98M | $ 12.50M | $ -5.33M | $ 4.37M | $ 510.00K |
| Total Liabilities | $ 116.07M | $ 81.60M | $ 80.91M | $ 120.70M | $ 133.15M |
| Stockholders' Equity | $ -13.87M | $ -5.27M | $ 14.18M | $ 4.91M | $ 17.89M |
| Cash Flow | |||||
| Free Cash Flow | $ 14.97M | $ -35.24M | $ -20.80M | $ -14.10M | $ -6.26M |
| Operating Cash Flow | $ 16.87M | $ -32.50M | $ -19.02M | $ -13.65M | $ -4.84M |
| Investing Cash Flow | $ -1.52M | $ 6.20M | $ 4.42M | $ 15.39M | $ 7.35M |
| Financing Cash Flow | $ -4.36M | $ 1.97M | $ 10.07M | $ 2.54M | $ 8.89M |