| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 22.83M | $ 24.65M | $ 28.05M | $ 26.63M | $ 24.02M |
| Gross Profit | $ 15.99M | $ 17.99M | $ 21.56M | $ 19.93M | $ 17.09M |
| Operating Income | $ -1.73M | $ -600.00K | $ -8.34M | $ -16.30M | $ -6.53M |
| EBITDA | $ -1.36M | $ 879.00K | $ -7.30M | $ -11.55M | $ -5.58M |
| Net Income | $ -3.25M | $ -1.88M | $ -10.23M | $ -13.08M | $ -5.75M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 1.50M | $ 1.18M | $ 331.00K | $ 3.55M | $ 2.23M |
| Total Assets | $ 4.63M | $ 6.83M | $ 5.11M | $ 9.66M | $ 7.04M |
| Total Debt | $ 369.00K | $ 11.28M | $ 4.68M | $ 9.05M | $ 0.00 |
| Net Debt | $ -1.13M | $ 10.10M | $ 4.35M | $ 5.50M | $ -2.23M |
| Total Liabilities | $ 17.12M | $ 16.60M | $ 13.78M | $ 13.29M | $ 2.58M |
| Stockholders' Equity | $ -12.49M | $ -9.77M | $ -8.67M | $ -3.63M | $ 4.46M |
| Cash Flow | |||||
| Free Cash Flow | $ 321.00K | $ -1.02M | $ -4.33M | $ -14.67M | $ -8.14M |
| Operating Cash Flow | $ 361.00K | $ -953.00K | $ -3.98M | $ -14.52M | $ -7.88M |
| Investing Cash Flow | $ -40.00K | $ -64.00K | $ -351.00K | $ -413.00K | $ -374.00K |
| Financing Cash Flow | $ 0.00 | $ 1.86M | $ 1.11M | $ 16.25M | $ 38.00K |