| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 1.89M | $ 622.69K | $ 1.58M | $ 17.81M | $ 37.60M |
| Gross Profit | $ 1.27M | $ 440.51K | $ 1.17M | $ 16.82M | $ 35.17M |
| Operating Income | $ -3.84M | $ -3.20M | $ -4.34M | $ 2.59M | $ 10.89M |
| EBITDA | $ -3.35M | $ -2.71M | $ -3.73M | $ 3.91M | $ 11.28M |
| Net Income | $ -3.86M | $ -2.43M | $ -3.60M | $ 3.24M | $ 11.44M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 35.34M | $ 22.36M | $ 20.93M | $ 17.19M | $ 33.15M |
| Total Assets | $ 66.53M | $ 53.04M | $ 48.63M | $ 53.39M | $ 50.84M |
| Total Debt | $ 0.00 | $ 0.00 | $ 11.48K | $ 32.30K | $ 11.49K |
| Net Debt | $ -32.32M | $ -17.07M | $ -17.67M | $ -17.16M | $ -29.39M |
| Total Liabilities | $ 1.89M | $ 3.13M | $ 3.08M | $ 3.77M | $ 3.65M |
| Stockholders' Equity | $ 64.64M | $ 49.91M | $ 45.55M | $ 49.62M | $ 47.19M |
| Cash Flow | |||||
| Free Cash Flow | $ 77.10K | $ -4.57M | $ 3.39M | $ -1.97M | $ -4.50M |
| Operating Cash Flow | $ 77.10K | $ -4.01M | $ 3.62M | $ -1.21M | $ 9.02M |
| Investing Cash Flow | $ -5.17M | $ -11.56M | $ -511.25K | $ 608.47K | $ -2.81M |
| Financing Cash Flow | $ 13.76M | $ 7.00M | $ 600.00K | $ 1.00M | $ 2.00M |