| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 1.65M | $ 1.95M | $ 5.25M | $ 9.22M | $ 4.75M |
| Gross Profit | $ -1.68M | $ -823.00K | $ -556.00K | $ 2.38M | $ -464.00K |
| Operating Income | $ -5.38M | $ -7.54M | $ 50.00K | $ -1.93M | $ 44.00K |
| EBITDA | $ -4.56M | $ -7.34M | $ 248.00K | $ -1.68M | $ 313.00K |
| Net Income | $ -3.73M | $ -1.09M | $ 3.71M | $ 2.85M | $ 245.00K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 15.79M | $ 23.08M | $ 26.26M | $ 19.82M | $ 17.00M |
| Total Assets | $ 85.75M | $ 90.97M | $ 97.33M | $ 98.51M | $ 107.20M |
| Total Debt | $ 0.00 | $ 0.00 | $ 0.00 | $ 596.00K | $ 7.32M |
| Net Debt | $ -15.79M | $ -23.08M | $ -26.26M | $ -19.22M | $ -9.68M |
| Total Liabilities | $ 8.62M | $ 9.18M | $ 13.62M | $ 18.51M | $ 26.99M |
| Stockholders' Equity | $ 77.13M | $ 81.78M | $ 83.71M | $ 80.00M | $ 79.47M |
| Cash Flow | |||||
| Free Cash Flow | $ -7.50M | $ -5.78M | $ 6.33M | $ 2.62M | $ -1.42M |
| Operating Cash Flow | $ -5.92M | $ -2.78M | $ 8.15M | $ 2.96M | $ -988.00K |
| Investing Cash Flow | $ -448.00K | $ 438.00K | $ -1.71M | $ -1.36M | $ -436.00K |
| Financing Cash Flow | $ -924.00K | $ -837.00K | $ 0.00 | $ 385.00K | $ 644.00K |