| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 24.63M | $ 23.49M | $ 20.78M | $ 10.34M | $ 6.35M |
| Gross Profit | $ 16.29M | $ 14.68M | $ 13.60M | $ 9.37M | $ 5.79M |
| Operating Income | $ 2.75M | $ 1.54M | $ -339.18K | $ -1.48M | $ 219.55K |
| EBITDA | $ 3.07M | $ 1.93M | $ 57.96K | $ -1.16M | $ 350.12K |
| Net Income | $ 2.01M | $ 1.11M | $ -163.92K | $ -988.77K | $ 188.53K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 13.34M | $ 41.00M | $ 4.31M | $ 32.07M | $ 65.03M |
| Total Assets | $ 489.62M | $ 432.97M | $ 420.22M | $ 366.71M | $ 293.02M |
| Total Debt | $ 36.29M | $ 40.00M | $ 45.00M | $ 65.00M | $ 12.00M |
| Net Debt | $ 22.95M | $ 35.29M | $ 40.69M | $ 60.80M | $ -53.03M |
| Total Liabilities | $ 447.66M | $ 393.82M | $ 382.84M | $ 333.56M | $ 273.29M |
| Stockholders' Equity | $ 41.96M | $ 39.15M | $ 37.38M | $ 33.15M | $ 19.73M |
| Cash Flow | |||||
| Free Cash Flow | $ 3.12M | $ 1.56M | $ 1.78M | $ -248.67K | $ -264.50K |
| Operating Cash Flow | $ 3.41M | $ 1.66M | $ 2.34M | $ 204.59K | $ -108.03K |
| Investing Cash Flow | $ -38.76M | $ 4.52M | $ -64.34M | $ -108.34M | $ 9.08M |
| Financing Cash Flow | $ 51.49M | $ 12.45M | $ 52.29M | $ 75.18M | $ 5.15M |