| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 81.66M | $ 91.64M | $ 85.58M | $ 71.46M | $ 73.82M |
| Gross Profit | $ 42.80M | $ 44.36M | $ 41.97M | $ 32.53M | $ 21.83M |
| Operating Income | $ 1.26M | $ 4.38M | $ 2.59M | $ -19.19M | $ -45.91M |
| EBITDA | $ 4.07M | $ 6.94M | $ 3.78M | $ -18.34M | $ -43.73M |
| Net Income | $ 6.32M | $ 4.56M | $ 2.81M | $ -19.85M | $ -46.04M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 46.18M | $ 38.76M | $ 30.98M | $ 26.81M | $ 20.65M |
| Total Assets | $ 67.83M | $ 64.98M | $ 56.61M | $ 45.93M | $ 67.13M |
| Total Debt | $ 8.93M | $ 9.90M | $ 7.67M | $ 3.06M | $ 3.18M |
| Net Debt | $ -23.90M | $ -20.16M | $ -15.71M | $ -11.86M | $ -4.69M |
| Total Liabilities | $ 39.02M | $ 43.36M | $ 40.55M | $ 36.64M | $ 47.03M |
| Stockholders' Equity | $ 28.81M | $ 21.62M | $ 16.05M | $ 9.29M | $ 20.09M |
| Cash Flow | |||||
| Free Cash Flow | $ 2.34M | $ 5.19M | $ 4.44M | $ 3.98M | $ -22.62M |
| Operating Cash Flow | $ 3.26M | $ 9.19M | $ 6.51M | $ 4.40M | $ -21.74M |
| Investing Cash Flow | $ -1.03M | $ -3.76M | $ -240.00K | $ -162.00K | $ -935.00K |
| Financing Cash Flow | $ 75.20K | $ 1.73M | $ 2.51M | $ 3.54M | $ 735.00K |