| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 9.32M | $ 16.78M | $ 19.21M | $ 19.00M | $ 12.66M |
| Gross Profit | $ 2.26M | $ 1.13M | $ 5.47M | $ 9.20M | $ 2.47M |
| Operating Income | - | $ -4.92M | $ -5.12M | $ 5.45M | $ -396.00K |
| EBITDA | $ -864.67K | $ -3.94M | $ 839.00K | $ 8.27M | $ 3.83M |
| Net Income | $ -29.85M | $ -13.80M | $ -14.30M | $ -664.00K | $ -1.46M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 4.73M | $ 640.00K | $ 1.16M | $ 2.41M | $ 4.38M |
| Total Assets | $ 40.14M | $ 50.05M | $ 45.41M | $ 34.12M | $ 37.01M |
| Total Debt | $ 32.32M | $ 33.15M | $ 28.41M | $ 23.82M | $ 26.29M |
| Net Debt | $ 27.59M | $ 32.51M | $ 27.25M | $ 21.41M | $ 21.91M |
| Total Liabilities | $ 101.36M | $ 80.62M | $ 62.19M | $ 37.09M | $ 41.22M |
| Stockholders' Equity | $ -61.22M | $ -30.58M | $ -16.78M | $ -2.98M | $ -4.20M |
| Cash Flow | |||||
| Free Cash Flow | $ -3.52M | $ 2.34M | $ -3.70M | $ -2.02M | $ 3.70M |
| Operating Cash Flow | $ -3.30M | $ 5.81M | $ -427.00K | $ -346.00K | $ 4.29M |
| Investing Cash Flow | $ 95.73K | $ -3.55M | $ -2.56M | $ -3.80M | $ -1.56M |
| Financing Cash Flow | $ 3.00M | $ -2.78M | $ 1.74M | $ 347.00K | $ 1.05M |