| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 22.47M | $ 21.59M | $ 22.58M | $ 21.40M | $ 20.21M |
| Gross Profit | $ 5.01M | $ 6.44M | $ 7.19M | $ 6.73M | $ 5.91M |
| Operating Income | $ -154.33K | $ -620.11K | $ 223.67K | $ -657.01K | $ -837.78K |
| EBITDA | $ 2.15M | $ 1.32M | $ 1.77M | $ 992.07K | $ 2.29M |
| Net Income | $ -136.24K | $ -406.57K | $ -82.96K | $ -712.37K | $ 398.03K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 1.76M | $ 1.24M | $ 3.52M | $ 3.78M | $ 5.45M |
| Total Assets | $ 98.47M | $ 89.53M | $ 91.92M | $ 94.01M | $ 97.51M |
| Total Debt | $ 27.27M | $ 29.18M | $ 31.66M | $ 32.96M | $ 35.36M |
| Net Debt | $ 25.51M | $ 27.94M | $ 30.44M | $ 31.94M | $ 33.81M |
| Total Liabilities | $ 45.71M | $ 36.63M | $ 38.61M | $ 40.62M | $ 43.41M |
| Stockholders' Equity | $ 52.76M | $ 52.90M | $ 53.30M | $ 53.39M | $ 54.10M |
| Cash Flow | |||||
| Free Cash Flow | $ 128.35K | $ -1.05M | $ 1.18M | $ -44.27K | $ -1.19M |
| Operating Cash Flow | $ 2.52M | $ 1.43M | $ 2.22M | $ 1.69M | $ 1.07M |
| Investing Cash Flow | $ -2.39M | $ -58.79K | $ -821.88K | $ -855.67K | $ -1.89M |
| Financing Cash Flow | $ -655.20K | $ -1.31M | $ -1.25M | $ -1.20M | $ -1.15M |