| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 12.77M | $ 8.53M | $ 8.39M | $ 8.23M | $ 7.12M |
| Gross Profit | $ 9.57M | $ 8.53M | $ 10.25M | $ 7.62M | $ 6.76M |
| Operating Income | $ 1.96M | $ 2.05M | $ 2.62M | $ 2.72M | $ 2.28M |
| EBITDA | $ 1.96M | $ 0.00 | $ 2.96M | $ 3.08M | $ 2.60M |
| Net Income | $ 1.58M | $ 1.48M | $ 2.12M | $ 2.16M | $ 1.78M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 18.18M | $ 6.17M | $ 5.13M | $ 17.11M | $ 61.69M |
| Total Assets | $ 242.68M | $ 241.93M | $ 238.30M | $ 244.41M | $ 247.44M |
| Total Debt | $ 6.33M | $ 21.81M | $ 16.60M | $ 4.93M | $ 5.63M |
| Net Debt | $ -9.90M | $ -6.17M | $ 11.47M | $ -12.19M | $ -56.20M |
| Total Liabilities | $ 216.38M | $ 218.56M | $ 218.54M | $ 227.58M | $ 225.86M |
| Stockholders' Equity | $ 26.30M | $ 23.37M | $ 20.59M | $ 16.83M | $ 21.59M |
| Cash Flow | |||||
| Free Cash Flow | $ 2.01M | $ 1.11M | $ 2.60M | $ 2.56M | $ 2.40M |
| Operating Cash Flow | $ 2.78M | $ 2.10M | $ 2.66M | $ 2.85M | $ 2.45M |
| Investing Cash Flow | $ 13.20M | $ -222.16K | $ -5.28M | $ -50.19M | $ -28.12M |
| Financing Cash Flow | $ -2.48M | $ -831.43K | $ -10.87M | $ 2.77M | $ 51.92M |