| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 52.67M | $ 48.67M | $ 51.87M | $ 56.97M | $ 53.90M |
| Gross Profit | $ 19.31M | $ 19.50M | $ 21.81M | $ 25.37M | $ 22.83M |
| Operating Income | $ -2.57M | $ -8.30M | $ -10.01M | $ -7.54M | $ -7.53M |
| EBITDA | $ -1.02M | $ -6.88M | $ -7.97M | $ -6.16M | $ -6.73M |
| Net Income | $ -4.44M | $ -8.91M | $ -9.57M | $ -7.55M | $ -5.22M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 6.03M | $ 2.39M | $ 7.03M | $ 13.92M | $ 23.85M |
| Total Assets | $ 29.15M | $ 29.14M | $ 34.44M | $ 42.29M | $ 48.69M |
| Total Debt | $ 4.53M | $ 4.64M | $ 2.75M | $ 1.77M | $ 2.66M |
| Net Debt | $ -1.50M | $ 2.26M | $ -4.29M | $ -12.15M | $ -21.20M |
| Total Liabilities | $ 24.23M | $ 27.04M | $ 24.91M | $ 25.06M | $ 25.39M |
| Stockholders' Equity | $ 4.92M | $ 2.10M | $ 9.52M | $ 17.23M | $ 23.30M |
| Cash Flow | |||||
| Free Cash Flow | $ -2.26M | $ -7.30M | $ -6.85M | $ -9.80M | $ 8.00M |
| Operating Cash Flow | $ -2.12M | $ -7.29M | $ -6.75M | $ -9.52M | $ 8.22M |
| Investing Cash Flow | $ -143.00K | $ -13.00K | $ -109.00K | $ -286.00K | $ -5.56M |
| Financing Cash Flow | $ 5.96M | $ 2.60M | $ -5.00K | $ -73.00K | $ 9.47M |