| Dec 25 | Dec 23 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 22.06M | $ 15.74M | $ 15.11M | $ 10.37M | $ 4.48M |
| Gross Profit | $ -7.39M | $ 5.99M | $ 3.07M | $ 1.49M | $ -1.46M |
| Operating Income | $ -45.52M | $ -9.92M | $ -19.87M | $ -16.61M | $ -393.23K |
| EBITDA | $ 5.84M | $ 2.05M | $ 8.68M | $ 11.18M | $ 1.80M |
| Net Income | $ -23.97M | $ -12.08M | $ -4.10M | $ 4.56M | $ 264.16K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 3.79M | $ 11.85M | $ 17.24M | $ 7.40M | $ 4.83M |
| Total Assets | $ 235.99M | $ 233.09M | $ 213.16M | $ 182.56M | $ 138.55M |
| Total Debt | $ 137.27M | $ 118.50M | $ 94.94M | $ 69.43M | $ 39.53M |
| Net Debt | $ 131.60M | $ 106.64M | $ 77.70M | $ 62.03M | $ 34.70M |
| Total Liabilities | $ 142.45M | $ 125.14M | $ 102.15M | $ 78.34M | $ 41.19M |
| Stockholders' Equity | $ 59.86M | $ 82.36M | $ 98.91M | $ 97.85M | $ 97.11M |
| Cash Flow | |||||
| Free Cash Flow | $ -1.69M | $ -595.52K | $ -6.62M | $ 4.62M | $ 970.78K |
| Operating Cash Flow | $ -1.69M | $ -595.52K | $ -6.62M | $ 4.62M | $ 970.78K |
| Investing Cash Flow | $ -19.12M | $ -1.30M | $ 2.36M | $ -32.16M | $ -21.22M |
| Financing Cash Flow | $ 11.85M | $ -3.17M | $ 451.00K | $ 28.79M | $ 13.85M |