| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 24.52M | $ 41.48M | $ 39.76M | $ 33.80M | $ 34.30M |
| Gross Profit | $ 9.14M | $ 25.67M | $ 24.32M | $ 20.19M | $ 20.48M |
| Operating Income | $ -14.41M | $ -4.55M | $ 12.26M | $ 10.65M | $ 11.30M |
| EBITDA | $ -10.26M | $ -1.68M | $ 13.01M | $ 11.35M | $ 13.74M |
| Net Income | $ -21.96M | $ -6.14M | $ 8.34M | $ 7.82M | $ 8.46M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 26.91M | $ 26.71M | $ 25.86M | $ 22.60M | $ 16.84M |
| Total Assets | $ 75.57M | $ 79.84M | $ 65.55M | $ 46.52M | $ 42.94M |
| Total Debt | $ 554.00K | $ 61.00K | $ 129.00K | $ 272.00K | $ 345.00K |
| Net Debt | $ -26.36M | $ -26.65M | $ -25.73M | $ -22.33M | $ -16.50M |
| Total Liabilities | $ 5.02M | $ 4.28M | $ 4.13M | $ 5.42M | $ 6.11M |
| Stockholders' Equity | $ 70.55M | $ 73.18M | $ 61.42M | $ 41.11M | $ 36.83M |
| Cash Flow | |||||
| Free Cash Flow | $ -17.85M | $ -11.51M | $ -2.65M | $ 7.92M | $ 7.28M |
| Operating Cash Flow | $ -17.85M | $ -5.57M | $ 557.00K | $ 10.77M | $ 7.30M |
| Investing Cash Flow | $ -5.48M | $ -9.89M | $ -9.87M | $ -2.84M | $ 561.00K |
| Financing Cash Flow | $ 23.61M | $ 13.09M | $ 14.10M | $ -327.00K | $ 0.00 |