| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 53.15M | $ 87.17M | $ 140.02M | $ 97.31M | $ 130.91M |
| Gross Profit | $ 870.40K | $ 3.53M | $ 12.75M | $ 8.30M | $ 18.57M |
| Operating Income | $ -1.53M | $ -5.27M | $ 5.98M | $ -824.66K | $ 14.93M |
| EBITDA | $ -1.37M | $ -5.02M | $ 6.26M | $ 3.65M | $ 15.62M |
| Net Income | $ -15.21M | $ -4.83M | $ -733.31K | $ 2.43M | $ 12.46M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 16.12M | $ 8.16M | $ 10.77M | $ 44.22K | $ 45.37K |
| Total Assets | $ 34.53M | $ 24.65M | $ 35.29M | $ 88.64M | $ 322.12K |
| Total Debt | $ 4.83M | $ 131.32K | $ 64.92K | $ 310.48K | $ 1.00M |
| Net Debt | $ -6.31M | $ -8.03M | $ -10.70M | $ 266.26K | $ 957.02K |
| Total Liabilities | $ 38.17M | $ 13.86M | $ 22.37M | $ 3.19M | $ 320.39K |
| Stockholders' Equity | $ -3.77M | $ 10.67M | $ 12.80M | $ 85.45M | $ 7.71M |
| Cash Flow | |||||
| Free Cash Flow | $ -5.55M | $ -1.84M | $ -871.15K | $ -795.05K | $ -309.98K |
| Operating Cash Flow | $ -1.31M | $ -1.84M | $ -869.60K | $ -778.78K | $ -6.63K |
| Investing Cash Flow | $ -11.22M | $ 718.83K | $ 77.91M | $ -2.95M | $ -5.28M |
| Financing Cash Flow | $ 13.32M | $ -1.50M | $ -76.97M | $ -1.18M | $ -3.65M |