| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 20.71M | $ 14.85M | $ 17.58M | $ 27.10M | $ 24.32M |
| Gross Profit | $ 5.03M | $ 3.12M | $ 3.66M | $ 10.14M | $ 9.16M |
| Operating Income | $ -6.57M | $ -7.53M | $ -9.55M | $ 74.06K | $ 1.86M |
| EBITDA | $ -2.74M | $ -2.50M | $ -5.21M | $ 4.27M | $ 5.71M |
| Net Income | $ -5.10M | $ -6.06M | $ -7.20M | $ 3.24M | $ 1.51M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 12.83M | $ 6.96M | $ 4.48M | $ 16.66M | $ 5.46M |
| Total Assets | $ 116.85M | $ 99.20M | $ 97.87M | $ 100.80M | $ 93.85M |
| Total Debt | $ 15.21M | $ 18.78M | $ 18.47M | $ 8.10M | $ 11.36M |
| Net Debt | $ 2.38M | $ 11.82M | $ 13.98M | $ -8.50M | $ 6.44M |
| Total Liabilities | $ 19.09M | $ 22.79M | $ 21.53M | $ 12.32M | $ 28.94M |
| Stockholders' Equity | $ 97.75M | $ 76.41M | $ 76.34M | $ 88.18M | $ 64.37M |
| Cash Flow | |||||
| Free Cash Flow | $ -453.07K | $ -2.71M | $ -10.42M | $ -9.10M | $ -10.69M |
| Operating Cash Flow | $ 567.09K | $ 813.83K | $ -8.90M | $ 6.16M | $ 3.75M |
| Investing Cash Flow | $ 877.64K | $ -3.44M | $ -1.46M | $ -14.74M | $ -11.25M |
| Financing Cash Flow | $ 4.40M | $ 5.21M | $ -1.07M | $ 20.87M | $ 11.05M |