| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 82.94M | $ 49.84M | $ 31.84M | $ 79.87M | $ 54.04M |
| Gross Profit | $ 10.43M | $ 8.35M | $ 5.46M | $ 1.46M | $ 847.71K |
| Operating Income | $ -10.87M | $ 3.87M | $ 3.05M | $ -55.35M | $ -7.36M |
| EBITDA | $ -5.76M | $ 6.85M | $ 3.34M | $ -54.65M | $ -6.59M |
| Net Income | $ -11.00M | $ 3.07M | $ 3.04M | $ -73.49M | $ -37.22M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 700.73K | $ 1.18M | $ 407.31K | $ 520.92K | $ 12.91M |
| Total Assets | $ 42.96M | $ 29.69M | $ 21.92M | $ 16.26M | $ 38.09M |
| Total Debt | $ 3.70M | $ 1.66M | $ 0.00 | $ 2.61M | $ 1.65M |
| Net Debt | $ 3.00M | $ 471.48K | $ -407.31K | $ 2.09M | $ -11.27M |
| Total Liabilities | $ 18.53M | $ 8.79M | $ 6.76M | $ 3.93M | $ 7.22M |
| Stockholders' Equity | $ 24.43M | $ 20.90M | $ 15.15M | $ 12.33M | $ 30.87M |
| Cash Flow | |||||
| Free Cash Flow | $ -4.13M | $ 7.30M | $ -4.52M | $ -4.96M | $ -11.10M |
| Operating Cash Flow | $ -4.13M | $ 7.70M | $ -4.52M | $ -4.96M | $ -7.78M |
| Investing Cash Flow | $ -5.53M | $ -12.01M | $ 2.63M | $ -9.44M | $ -3.28M |
| Financing Cash Flow | $ 9.14M | $ 5.15M | $ 1.87M | $ 2.22M | $ 6.96M |