| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 10.99M | $ 12.03M | $ 6.46M | $ 7.50M | $ 6.12M |
| Gross Profit | $ 0.00 | $ 8.72M | $ 4.78M | $ 6.96M | $ 5.20M |
| Operating Income | $ 0.00 | $ -789.00K | $ -2.96M | $ 173.00K | $ -269.00K |
| EBITDA | $ 0.00 | $ -496.00K | $ -2.69M | $ 440.00K | $ -1.00K |
| Net Income | $ -386.00K | $ -789.00K | $ -3.96M | $ 27.00K | $ -55.00K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 79.96M | $ 55.98M | $ 37.64M | $ 138.83M | $ 226.03M |
| Total Assets | $ 266.65M | $ 278.69M | $ 256.78M | $ 264.21M | $ 340.87M |
| Total Debt | $ 0.00 | $ 31.83M | $ 32.77M | $ 31.64M | $ 122.02M |
| Net Debt | $ -1.24M | $ -23.15M | $ -609.00K | $ 14.01M | $ -3.06M |
| Total Liabilities | $ 186.67M | $ 202.20M | $ 179.23M | $ 183.66M | $ 295.69M |
| Stockholders' Equity | $ 79.97M | $ 76.49M | $ 77.55M | $ 80.54M | $ 45.18M |
| Cash Flow | |||||
| Free Cash Flow | $ 4.05M | $ 9.11M | $ -85.00K | $ 2.77M | $ 1.31M |
| Operating Cash Flow | $ 4.05M | $ 9.43M | $ 431.00K | $ 2.99M | $ 1.45M |
| Investing Cash Flow | $ -9.77M | $ -8.16M | $ 24.95M | $ -44.48M | $ -11.85M |
| Financing Cash Flow | $ -13.72M | $ 20.82M | $ -7.14M | $ -66.97M | $ 100.14M |