| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 87.68K | $ -3.02M | $ -292.00K | $ 907.00K | $ 1.60M |
| Gross Profit | $ -57.37K | $ -3.04M | $ -328.00K | $ 852.00K | $ 1.56M |
| Operating Income | $ 1.90M | $ -4.34M | $ -1.63M | $ -639.00K | $ 34.00K |
| EBITDA | $ 1.91M | $ -4.28M | $ -1.55M | $ -562.00K | $ 98.00K |
| Net Income | $ 1.89M | $ -4.20M | $ -1.58M | $ -641.00K | $ 52.00K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 4.40M | $ 2.35M | $ 2.91M | $ 5.93M | $ 9.54M |
| Total Assets | $ 25.96M | $ 23.08M | $ 25.71M | $ 27.28M | $ 27.91M |
| Total Debt | $ 0.00 | $ 15.00K | $ 73.00K | $ 147.00K | $ 243.00K |
| Net Debt | $ -78.02K | $ -86.00K | $ -1.06M | $ -5.86M | $ -9.38M |
| Total Liabilities | $ 125.03K | $ 442.00K | $ 405.00K | $ 393.00K | $ 545.00K |
| Stockholders' Equity | $ 25.84M | $ 22.64M | $ 25.31M | $ 26.88M | $ 27.37M |
| Cash Flow | |||||
| Free Cash Flow | $ -1.07M | $ -1.09M | $ -1.13M | $ -1.46M | $ -1.29M |
| Operating Cash Flow | $ -1.07M | $ -1.09M | $ -1.13M | $ -1.46M | $ -1.28M |
| Investing Cash Flow | $ -476.29K | $ -1.41M | $ -3.57M | $ -2.15M | $ -9.93M |
| Financing Cash Flow | $ 1.54M | $ 1.48M | $ -73.00K | $ 59.00K | $ 8.24M |