| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 21.33M | $ 15.36M | $ 9.59M | $ 7.64M | $ 15.63K |
| Gross Profit | $ 18.15M | $ 12.97M | $ 4.76M | $ 7.53M | $ 15.63K |
| Operating Income | $ 6.46M | $ 4.73M | $ 1.72M | $ 1.10M | $ 1.51M |
| EBITDA | $ 9.44M | $ 2.21M | $ 2.10M | $ 1.14M | $ 1.49M |
| Net Income | $ -777.56K | $ -1.56M | $ 2.53M | $ 2.38M | $ 1.51M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 43.90M | $ 16.15M | $ 16.70M | $ 16.55M | $ 13.49M |
| Total Assets | $ 69.55M | $ 38.55M | $ 25.52M | $ 21.47M | $ 17.97M |
| Total Debt | $ 10.32M | $ 10.39M | $ 0.00 | $ 0.00 | $ 3.38M |
| Net Debt | $ -8.18M | $ 3.36M | $ -8.98M | $ -10.69M | $ -10.11M |
| Total Liabilities | $ 13.06M | $ 17.75M | $ 2.40M | $ 1.09M | $ 866.82K |
| Stockholders' Equity | $ 49.86M | $ 20.80M | $ 23.11M | $ 20.38M | $ 17.11M |
| Cash Flow | |||||
| Free Cash Flow | $ 8.14M | $ 6.30M | $ 2.60M | $ 1.73M | $ 1.20M |
| Operating Cash Flow | $ 8.14M | $ 6.45M | $ 2.71M | $ 1.73M | $ 1.20M |
| Investing Cash Flow | $ -21.86M | $ -6.29M | $ -3.82M | $ 11.83M | $ -2.27M |
| Financing Cash Flow | $ 25.19M | $ -2.11M | $ -590.58K | $ -4.14M | $ 77.92K |