| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 41.13M | $ 33.65M | $ 28.52M | $ 27.90M | $ 23.49M |
| Gross Profit | $ 25.60M | $ 21.33M | $ 16.71M | $ 15.37M | $ 13.77M |
| Operating Income | $ -2.97M | $ -6.45M | $ -10.27M | $ -10.78M | $ -7.03M |
| EBITDA | $ -2.16M | $ -5.67M | $ -9.40M | $ -10.19M | $ -6.57M |
| Net Income | $ -2.64M | $ -6.07M | $ -13.74M | $ -8.66M | $ -4.56M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 8.87M | $ 9.58M | $ 11.48M | $ 17.41M | $ 25.33M |
| Total Assets | $ 28.20M | $ 27.22M | $ 28.46M | $ 42.33M | $ 41.29M |
| Total Debt | $ 3.50M | $ 3.99M | $ 4.45M | $ 4.93M | $ 604.14K |
| Net Debt | $ -5.38M | $ -5.59M | $ -7.04M | $ -12.48M | $ -24.73M |
| Total Liabilities | $ 11.15M | $ 10.40M | $ 8.11M | $ 11.01M | $ 4.79M |
| Stockholders' Equity | $ 17.05M | $ 16.81M | $ 20.35M | $ 31.33M | $ 36.50M |
| Cash Flow | |||||
| Free Cash Flow | $ -470.11K | $ -1.62M | $ -5.71M | $ -8.21M | $ -4.69M |
| Operating Cash Flow | $ 462.40K | $ -319.72K | $ -4.89M | $ -5.40M | $ -4.32M |
| Investing Cash Flow | $ -949.79K | $ -1.33M | $ -814.60K | $ -2.80M | $ -366.17K |
| Financing Cash Flow | $ -221.35K | $ -248.53K | $ -218.87K | $ 279.49K | $ 2.71M |