Dec 25 | Dec 24 | Dec 23 | Dec 22 | |
---|---|---|---|---|
Income Statement | ||||
Total Revenue | $ 25.43M | $ 32.21M | $ 21.77M | $ 17.19M |
Gross Profit | $ 10.45M | $ 13.11M | $ 6.24M | $ 2.24M |
Operating Income | $ -4.56M | $ 3.26M | $ 2.31M | $ 627.73K |
EBITDA | $ 1.23M | $ 5.78M | $ 4.35M | $ 1.58M |
Net Income | $ -5.29M | $ 1.90M | $ 1.38M | $ 408.02K |
Balance Sheet | ||||
Cash & Short-Term Investments | $ 840.10K | $ 1.40M | $ 358.89K | $ 395.03K |
Total Assets | $ 33.71M | $ 28.98M | $ 17.72M | $ 14.93M |
Total Debt | $ 19.08M | $ 18.47M | $ 12.10M | $ 8.43M |
Net Debt | $ 18.24M | $ 17.06M | $ 11.74M | $ 8.04M |
Total Liabilities | $ 23.87M | $ 22.19M | $ 14.99M | $ 13.58M |
Stockholders' Equity | $ 9.83M | $ 6.78M | $ 2.72M | $ 1.34M |
Cash Flow | ||||
Free Cash Flow | $ -13.09M | $ 1.29M | $ 1.31M | $ -311.86K |
Operating Cash Flow | $ -10.06M | $ 4.31M | $ 1.76M | $ 11.69K |
Investing Cash Flow | $ -2.90M | $ -3.20M | $ -442.92K | $ -323.54K |
Financing Cash Flow | $ 12.49M | $ -49.63K | $ -1.35M | $ 534.54K |