| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 17.07M | $ 16.04M | $ 14.11M | $ 13.80M | $ 13.79M |
| Gross Profit | $ 12.88M | $ 10.81M | $ 12.81M | $ 12.96M | $ 13.69M |
| Operating Income | $ -371.00K | $ -637.00K | $ 1.50M | $ 1.99M | $ 3.09M |
| EBITDA | $ -371.00K | $ -399.00K | $ 1.73M | $ 2.98M | $ 4.09M |
| Net Income | $ -29.00K | $ -112.00K | $ 1.43M | $ 1.75M | $ 2.52M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 1.78M | $ 99.01M | $ 141.47M | $ 174.22M | $ 218.11M |
| Total Assets | $ 359.92M | $ 358.96M | $ 351.81M | $ 381.44M | $ 442.07M |
| Total Debt | $ 4.00M | $ 30.00M | $ 30.00M | $ 0.00 | $ 20.00M |
| Net Debt | $ 2.22M | $ 5.54M | $ 14.76M | $ -30.09M | $ -42.18M |
| Total Liabilities | $ 338.49M | $ 341.14M | $ 332.49M | $ 365.38M | $ 406.35M |
| Stockholders' Equity | $ 21.43M | $ 17.82M | $ 19.32M | $ 16.05M | $ 35.72M |
| Cash Flow | |||||
| Free Cash Flow | $ -910.00K | $ -53.00K | $ 1.25M | $ 1.97M | $ 3.37M |
| Operating Cash Flow | $ -791.00K | $ 28.00K | $ 1.40M | $ 2.23M | $ 3.66M |
| Investing Cash Flow | $ -15.36M | $ 847.00K | $ 17.66M | $ 7.01M | $ -1.27M |
| Financing Cash Flow | $ -2.81M | $ 8.35M | $ -33.91M | $ -41.33M | $ 22.71M |