| Dec 25 | Dec 24 | Dec 23 | Sep 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 11.54M | $ 8.27M | $ 11.85M | $ 10.69M | $ 9.88M |
| Gross Profit | $ 7.21M | $ 4.43M | $ 8.29M | $ 6.63M | $ 6.11M |
| Operating Income | $ 1.10M | $ -193.50K | $ 5.20M | $ 3.91M | $ 1.66M |
| EBITDA | $ 1.10M | $ -107.90K | $ 5.23M | $ 3.41M | $ 2.67M |
| Net Income | $ -6.54M | $ -3.30M | $ 3.03M | $ -5.43M | $ 666.29K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 318.54K | $ 1.19M | $ 866.94K | $ 219.09K | $ 580.97K |
| Total Assets | $ 29.09M | $ 23.93M | $ 20.75M | $ 13.34M | $ 15.30M |
| Total Debt | $ 18.90M | $ 9.72M | $ 6.36M | $ 3.90M | $ 2.98M |
| Net Debt | $ 18.58M | $ 8.54M | $ 5.50M | $ 3.68M | $ 2.40M |
| Total Liabilities | $ 26.01M | $ 16.32M | $ 14.12M | $ 14.81M | $ 14.56M |
| Stockholders' Equity | $ 5.54M | $ 7.60M | $ 6.62M | $ -1.47M | $ 732.36K |
| Cash Flow | |||||
| Free Cash Flow | $ -2.85M | $ -2.65M | $ -1.72M | $ -1.14M | $ -1.05M |
| Operating Cash Flow | $ -2.85M | $ -2.65M | $ -1.72M | $ -1.14M | $ -1.05M |
| Investing Cash Flow | $ 0.00 | $ 0.00 | $ 0.00 | $ 3.27M | $ -2.32M |
| Financing Cash Flow | $ 1.98M | $ 2.98M | $ 2.37M | $ 788.79K | $ 3.68M |