| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 48.50M | $ 33.60M | $ 36.80M | $ 35.17M | $ 26.23M |
| Gross Profit | $ 17.26M | $ 12.02M | $ 14.97M | $ 14.10M | $ 9.22M |
| Operating Income | $ 2.65M | $ 279.00K | $ 4.95M | $ 5.30M | $ 1.63M |
| EBITDA | $ 4.30M | $ 2.07M | $ 5.46M | $ 5.77M | $ 2.38M |
| Net Income | $ 2.05M | $ 344.00K | $ 5.05M | $ 4.35M | $ 1.12M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 11.56M | $ 11.34M | $ 12.83M | $ 9.41M | $ 8.63M |
| Total Assets | $ 46.10M | $ 40.68M | $ 39.97M | $ 34.43M | $ 27.45M |
| Total Debt | $ 4.10M | $ 3.34M | $ 3.55M | $ 3.58M | $ 2.07M |
| Net Debt | $ -7.46M | $ -5.84M | $ -6.38M | $ -5.83M | $ -6.56M |
| Total Liabilities | $ 18.69M | $ 15.43M | $ 14.77M | $ 13.78M | $ 11.26M |
| Stockholders' Equity | $ 27.41M | $ 25.25M | $ 25.20M | $ 20.65M | $ 16.19M |
| Cash Flow | |||||
| Free Cash Flow | $ 559.00K | $ -2.57M | $ 4.74M | $ 1.64M | $ 1.14M |
| Operating Cash Flow | $ 1.66M | $ -1.44M | $ 5.78M | $ 2.41M | $ 1.76M |
| Investing Cash Flow | $ 1.26M | $ 1.92M | $ -4.05M | $ -687.00K | $ -514.00K |
| Financing Cash Flow | $ -719.00K | $ -1.18M | $ -1.14M | $ -797.00K | $ -836.00K |