| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 70.75M | $ 69.35M | $ 65.32M | $ 57.92M | $ 52.08M |
| Gross Profit | $ 30.09M | $ 28.73M | $ 26.39M | $ 25.43M | $ 21.77M |
| Operating Income | $ -25.21M | $ -22.95M | $ -22.10M | $ -5.35M | $ -3.51M |
| EBITDA | $ -21.78M | $ -20.15M | $ -20.02M | $ -3.63M | $ -1.24M |
| Net Income | $ -29.34M | $ -20.57M | $ -22.90M | $ -3.08M | $ 827.39K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 20.45M | $ 30.90M | $ 48.02M | $ 67.38M | $ 53.66M |
| Total Assets | $ 79.00M | $ 89.12M | $ 101.13M | $ 107.92M | $ 87.82M |
| Total Debt | $ 27.68M | $ 14.41M | $ 9.37M | $ 10.02M | $ 11.38M |
| Net Debt | $ 7.23M | $ -16.48M | $ -38.65M | $ -57.36M | $ -42.28M |
| Total Liabilities | $ 59.58M | $ 46.77M | $ 38.25M | $ 31.47M | $ 30.90M |
| Stockholders' Equity | $ 19.41M | $ 42.35M | $ 62.88M | $ 76.45M | $ 56.92M |
| Cash Flow | |||||
| Free Cash Flow | $ -21.40M | $ -16.12M | $ -17.14M | $ -3.82M | $ 4.79M |
| Operating Cash Flow | $ -16.46M | $ -14.69M | $ -15.87M | $ -3.18M | $ 5.26M |
| Investing Cash Flow | $ -5.73M | $ -4.46M | $ -4.70M | $ -2.50M | $ -1.94M |
| Financing Cash Flow | $ 8.64M | $ 5.01M | $ -984.90K | $ 22.85M | $ 23.95M |