| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 7.42M | $ 9.51M | $ 9.77M | $ 10.93M | $ 13.36M |
| Gross Profit | $ 1.09M | $ 1.29M | $ 1.33M | $ 1.26M | $ 2.19M |
| Operating Income | $ -3.16M | $ -1.57M | $ -2.59M | $ -291.18K | $ 1.06M |
| EBITDA | $ -2.80M | $ -1.42M | $ -2.49M | $ -185.76K | $ 1.16M |
| Net Income | $ -2.98M | $ -1.60M | $ -2.63M | $ -355.97K | $ 751.57K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 2.38M | $ 4.38M | $ 5.93M | $ 2.12M | $ 2.12M |
| Total Assets | $ 9.25M | $ 10.43M | $ 11.40M | $ 8.74M | $ 9.57M |
| Total Debt | $ 176.05K | $ 210.56K | $ 146.59K | $ 56.77K | $ 76.95K |
| Net Debt | $ -2.21M | $ -4.17M | $ -5.78M | $ -2.06M | $ -2.05M |
| Total Liabilities | $ 637.86K | $ 2.11M | $ 1.74M | $ 2.08M | $ 2.39M |
| Stockholders' Equity | $ 8.61M | $ 8.32M | $ 9.66M | $ 6.67M | $ 7.18M |
| Cash Flow | |||||
| Free Cash Flow | $ -1.88M | $ -2.46M | $ -1.91M | $ 497.65K | $ 6.00K |
| Operating Cash Flow | $ -1.84M | $ -2.23M | $ -1.76M | $ 551.82K | $ 9.16K |
| Investing Cash Flow | $ 944.75K | $ 418.20K | $ -1.86M | $ -450.50K | $ -490.57K |
| Financing Cash Flow | $ 298.84K | $ 144.97K | $ 6.27M | $ 108.17K | $ -28.22K |