| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 84.81M | $ 79.63M | $ 87.02M | $ 83.90M | $ 99.59M |
| Gross Profit | $ 10.59M | $ 5.98M | $ 7.53M | $ -1.85M | $ 11.21M |
| Operating Income | $ 190.00K | $ -5.15M | $ -6.73M | $ -14.07M | $ -3.49M |
| EBITDA | $ 5.96M | $ -725.00K | $ -2.12M | $ -2.69M | $ 6.33M |
| Net Income | $ -729.00K | $ -5.38M | $ -8.69M | $ -9.64M | $ -743.00K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 2.04M | $ 1.71M | $ 368.00K | $ 1.17M | $ 346.00K |
| Total Assets | $ 73.39M | $ 104.62M | $ 96.28M | $ 97.27M | $ 110.67M |
| Total Debt | $ 23.80M | $ 37.92M | $ 37.45M | $ 34.63M | $ 37.39M |
| Net Debt | $ 21.76M | $ 36.20M | $ 37.09M | $ 33.45M | $ 37.05M |
| Total Liabilities | $ 36.51M | $ 74.20M | $ 61.95M | $ 56.58M | $ 61.05M |
| Stockholders' Equity | $ 36.88M | $ 30.43M | $ 34.34M | $ 40.69M | $ 49.62M |
| Cash Flow | |||||
| Free Cash Flow | $ -357.00K | $ -4.64M | $ -3.82M | $ -2.90M | $ -1.09M |
| Operating Cash Flow | $ 127.00K | $ -2.65M | $ -1.36M | $ 298.00K | $ 3.89M |
| Investing Cash Flow | $ 13.87M | $ -1.99M | $ -2.43M | $ -3.19M | $ -878.00K |
| Financing Cash Flow | $ -13.44M | $ 6.33M | $ 2.88M | $ 3.73M | $ -3.11M |