| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 1.86M | $ 1.59M | $ 1.46M | $ 1.22M | $ 1.39M |
| Gross Profit | $ 1.56M | $ 1.42M | $ 1.32M | $ 1.08M | $ 1.26M |
| Operating Income | $ 33.90K | $ -9.14K | $ 40.19K | $ -306.51K | $ -435.95K |
| EBITDA | $ 96.53K | $ 60.53K | $ 100.73K | $ -246.07K | $ -252.02K |
| Net Income | $ -72.43K | $ -107.20K | $ -69.69K | $ -405.88K | $ -523.47K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 86.98K | $ 105.65K | $ 57.29K | $ 37.03K | $ 90.94K |
| Total Assets | $ 830.42K | $ 998.12K | $ 992.30K | $ 860.18K | $ 935.36K |
| Total Debt | $ 1.37M | $ 1.06M | $ 1.11M | $ 993.93K | $ 867.70K |
| Net Debt | $ 1.28M | $ 951.73K | $ 1.05M | $ 956.89K | $ 776.76K |
| Total Liabilities | $ 4.92M | $ 4.69M | $ 4.32M | $ 3.80M | $ 3.33M |
| Stockholders' Equity | $ -4.09M | $ -3.69M | $ -3.33M | $ -2.94M | $ -2.40M |
| Cash Flow | |||||
| Free Cash Flow | $ -18.70K | $ 55.91K | $ 20.04K | $ -219.80K | $ -17.01K |
| Operating Cash Flow | $ -13.47K | $ 60.11K | $ 29.43K | $ -217.02K | $ 21.37K |
| Investing Cash Flow | $ -4.38K | $ -4.20K | $ -9.39K | $ -2.78K | $ -38.38K |
| Financing Cash Flow | $ -812.00 | $ -7.55K | $ 211.00 | $ 165.89K | $ 61.95K |