| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 103.12M | $ 86.67M | $ 64.99M | $ 45.84M | $ 24.14M |
| Gross Profit | $ 92.94M | $ 78.53M | $ 57.14M | $ 39.48M | $ 21.83M |
| Operating Income | $ 9.15M | $ -6.72M | $ -4.22M | $ -12.52M | $ -7.38M |
| EBITDA | $ 11.81M | $ -1.86M | $ -289.10K | $ -11.57M | $ -7.22M |
| Net Income | $ -37.56M | $ -9.66M | $ -4.30M | $ -7.94M | $ -7.92M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 16.58M | $ 15.88M | $ 5.15M | $ 8.96M | $ 18.65M |
| Total Assets | $ 72.94M | $ 88.09M | $ 73.87M | $ 61.04M | $ 36.40M |
| Total Debt | $ 48.19M | $ 32.29M | $ 11.79M | $ 819.22K | $ 425.44K |
| Net Debt | $ 31.61M | $ 16.41M | $ 6.64M | $ -8.14M | $ -18.23M |
| Total Liabilities | $ 67.01M | $ 49.18M | $ 29.28M | $ 19.32M | $ 6.24M |
| Stockholders' Equity | $ 5.93M | $ 39.40M | $ 44.83M | $ 41.83M | $ 30.64M |
| Cash Flow | |||||
| Free Cash Flow | $ 2.16M | $ -253.08K | $ -3.51M | $ -6.30M | $ -5.56M |
| Operating Cash Flow | $ 6.79M | $ -23.78K | $ -3.25M | $ -5.55M | $ -4.81M |
| Investing Cash Flow | $ -8.36M | $ -6.61M | $ -10.21M | $ -3.51M | $ -5.28M |
| Financing Cash Flow | $ -8.48M | $ 17.37M | $ 9.64M | $ -627.35K | $ 28.30M |