| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 893.69K | $ 2.00M | $ 11.32M | $ 23.05M | $ 29.17M |
| Gross Profit | $ 699.11K | $ 116.44K | $ -16.10M | $ 5.34M | $ 14.46M |
| Operating Income | $ -1.04M | $ -2.02M | $ -20.10M | $ -561.39K | $ 8.99M |
| EBITDA | $ -2.80M | $ -3.70M | $ -9.66M | $ 11.38M | $ 17.32M |
| Net Income | $ -2.98M | $ -4.72M | $ -20.91M | $ -1.40M | $ 3.50M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 1.22M | $ 17.83M | $ 21.00M | $ 23.83M | $ 17.45M |
| Total Assets | $ 15.26M | $ 36.32M | $ 43.64M | $ 73.09M | $ 59.21M |
| Total Debt | $ 700.62K | $ 13.25M | $ 13.91M | $ 14.81M | $ 0.00 |
| Net Debt | $ -517.35K | $ -4.58M | $ -7.09M | $ -9.02M | $ -17.45M |
| Total Liabilities | $ 1.51M | $ 14.82M | $ 16.69M | $ 22.83M | $ 13.64M |
| Stockholders' Equity | $ 13.75M | $ 21.50M | $ 26.95M | $ 50.26M | $ 45.57M |
| Cash Flow | |||||
| Free Cash Flow | $ -4.01M | $ -2.66M | $ -2.56M | $ 2.47M | $ -2.11M |
| Operating Cash Flow | $ -4.01M | $ -2.66M | $ -2.56M | $ 4.83M | $ 10.75M |
| Investing Cash Flow | $ 0.00 | $ 4.79K | $ -300.63K | $ -13.60M | $ -20.86M |
| Financing Cash Flow | $ 600.00K | $ 0.00 | $ 1.00M | $ 14.81M | $ 13.24M |