| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 11.37M | $ 15.86M | $ 19.43M | $ 14.15M | $ 16.30M |
| Gross Profit | $ 4.83M | $ 8.91M | $ 8.51M | $ 6.36M | $ 9.44M |
| Operating Income | $ -6.19M | $ -341.27K | $ -13.28M | $ -2.95M | $ -320.74K |
| EBITDA | $ -5.87M | $ 87.95K | $ -4.49M | $ -2.22M | $ 382.24K |
| Net Income | $ -6.31M | $ -643.23K | $ -11.34M | $ -2.94M | $ 238.66K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 13.92M | $ 13.08M | $ 13.45M | $ 12.04M | $ 14.21M |
| Total Assets | $ 24.32M | $ 25.88M | $ 24.42M | $ 38.61M | $ 36.27M |
| Total Debt | $ 26.08K | $ 57.52K | $ 808.16K | $ 1.70M | $ 201.56K |
| Net Debt | $ -8.07M | $ -7.78M | $ -6.74M | $ -9.82M | $ -13.71M |
| Total Liabilities | $ 1.72M | $ 1.73M | $ 3.38M | $ 5.60M | $ 3.70M |
| Stockholders' Equity | $ 18.63M | $ 20.84M | $ 18.01M | $ 29.93M | $ 32.57M |
| Cash Flow | |||||
| Free Cash Flow | $ 692.83K | $ -4.52M | $ -785.51K | $ -2.52M | $ 1.06M |
| Operating Cash Flow | $ 845.39K | $ -1.47M | $ 54.23K | $ -661.74K | $ 2.86M |
| Investing Cash Flow | $ -826.60K | $ -1.81M | $ -3.75M | $ -3.35M | $ -4.02M |
| Financing Cash Flow | $ 0.00 | $ 3.84M | $ 0.00 | $ 1.85M | $ 0.00 |