| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 23.61M | $ 1.10M | $ 962.03K | $ 10.99M | $ 13.27M |
| Gross Profit | $ 12.34M | $ 835.39K | $ 677.14K | $ 8.17M | $ 10.55M |
| Operating Income | $ -4.03M | $ -5.12M | $ -3.70M | $ -3.66M | $ 519.49K |
| EBITDA | $ -1.08M | $ -3.50M | $ -2.79M | $ -2.90M | $ 1.73M |
| Net Income | $ -1.96M | $ -8.43M | $ -1.07M | $ -3.41M | $ 1.32M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 6.63M | $ 10.59M | $ 13.57M | $ 14.74M | $ 21.64M |
| Total Assets | $ 26.04M | $ 15.87M | $ 23.89M | $ 25.43M | $ 28.88M |
| Total Debt | $ 1.14M | $ 74.49K | $ 77.00K | $ 159.18K | $ 239.49K |
| Net Debt | $ -5.49M | $ -10.51M | $ -13.49M | $ -14.58M | $ -21.40M |
| Total Liabilities | $ 7.85M | $ 3.97M | $ 3.75M | $ 4.46M | $ 3.83M |
| Stockholders' Equity | $ 18.19M | $ 11.90M | $ 20.13M | $ 20.97M | $ 25.05M |
| Cash Flow | |||||
| Free Cash Flow | $ 796.58K | $ -3.02M | $ -1.08M | $ -2.96M | $ 1.27M |
| Operating Cash Flow | $ 1.08M | $ -3.02M | $ -1.08M | $ -2.96M | $ 1.27M |
| Investing Cash Flow | $ -4.28M | $ 0.00 | $ -85.00K | $ -2.94M | $ 858.85K |
| Financing Cash Flow | $ 1.05M | $ 39.77K | $ -7.21K | $ -997.92K | $ 13.93M |