| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 83.19M | $ 79.69M | $ 66.55M | $ 74.32M | $ 64.22M |
| Gross Profit | $ -791.00K | $ 23.22M | $ 19.99M | $ 20.59M | $ 17.87M |
| Operating Income | $ -736.00K | $ -837.00K | $ -2.83M | $ -768.00K | $ 228.00K |
| EBITDA | $ 2.88M | $ 2.56M | $ 775.00K | $ 1.68M | $ 2.24M |
| Net Income | $ -2.09M | $ -1.88M | $ -3.53M | $ 3.26M | $ 5.42M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 1.34M | $ 2.09M | $ 3.29M | $ 2.84M | $ 5.95M |
| Total Assets | $ 70.77M | $ 67.17M | $ 58.60M | $ 63.13M | $ 48.79M |
| Total Debt | $ 13.95M | $ 8.84M | $ 9.38M | $ 3.92M | $ 2.00M |
| Net Debt | $ 12.60M | $ 6.75M | $ 6.08M | $ 1.08M | $ -3.96M |
| Total Liabilities | $ 54.89M | $ 49.86M | $ 39.06M | $ 39.35M | $ 28.51M |
| Stockholders' Equity | $ 15.87M | $ 17.31M | $ 19.54M | $ 23.78M | $ 20.29M |
| Cash Flow | |||||
| Free Cash Flow | $ 2.72M | $ -140.00K | $ 2.92M | $ -6.21M | $ 1.72M |
| Operating Cash Flow | $ 3.82M | $ 5.76M | $ 3.95M | $ -4.36M | $ 3.95M |
| Investing Cash Flow | $ -9.08M | $ -5.90M | $ -4.33M | $ -1.81M | $ -2.22M |
| Financing Cash Flow | $ 4.52M | $ -1.05M | $ 962.00K | $ 2.46M | $ -48.00K |