| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 27.89M | $ 26.99M | $ 31.51M | $ 33.65M | $ 33.97M |
| Gross Profit | $ 4.13M | $ 1.06M | $ -599.59K | $ 3.82M | $ 6.47M |
| Operating Income | $ -1.54M | $ -5.16M | $ -5.84M | $ 3.56M | $ 1.36M |
| EBITDA | $ -318.59K | $ -3.99M | $ -4.56M | $ 102.67K | $ 2.68M |
| Net Income | $ -1.08M | $ -5.62M | $ -4.40M | $ 2.87M | $ 1.11M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 1.72M | $ 2.17M | $ 3.16M | $ 6.74M | $ 4.78M |
| Total Assets | $ 23.30M | $ 23.37M | $ 27.83M | $ 33.63M | $ 31.77M |
| Total Debt | $ 920.96K | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
| Net Debt | $ -797.27K | $ -1.92M | $ -1.39M | $ -4.05M | $ -2.04M |
| Total Liabilities | $ 4.47M | $ 3.34M | $ 1.86M | $ 2.64M | $ 2.80M |
| Stockholders' Equity | $ 18.83M | $ 20.03M | $ 25.97M | $ 30.99M | $ 28.97M |
| Cash Flow | |||||
| Free Cash Flow | $ -1.56M | $ -804.85K | $ -3.01M | $ -2.23M | $ -1.68M |
| Operating Cash Flow | $ -1.23M | $ -153.45K | $ -1.93M | $ -1.26M | $ -1.01M |
| Investing Cash Flow | $ 639.51K | $ 1.01M | $ -108.06K | $ 4.12M | $ 1.33M |
| Financing Cash Flow | $ 384.06K | $ -318.82K | $ -618.33K | $ -850.20K | $ -850.20K |