| Dec 25 | Dec 24 | Dec 23 | |
|---|---|---|---|
| Income Statement | |||
| Total Revenue | $ 16.98M | $ 13.70M | $ 15.41M |
| Gross Profit | $ 12.98M | $ 11.82M | $ 12.54M |
| Operating Income | $ -2.00M | $ -1.27M | $ 2.46M |
| EBITDA | $ -1.56M | $ -985.04K | $ 2.61M |
| Net Income | $ -2.68M | $ -697.68K | $ 2.38M |
| Balance Sheet | |||
| Cash & Short-Term Investments | $ 270.56K | $ 726.44K | $ 1.62M |
| Total Assets | $ 7.76M | $ 7.06M | $ 7.77M |
| Total Debt | $ 3.06M | $ 3.10M | $ 1.76M |
| Net Debt | $ 2.79M | $ 2.38M | $ 149.80K |
| Total Liabilities | $ 8.05M | $ 5.21M | $ 4.39M |
| Stockholders' Equity | $ -292.27K | $ 1.85M | $ 3.38M |
| Cash Flow | |||
| Free Cash Flow | $ -1.72M | $ -25.40K | $ 1.65M |
| Operating Cash Flow | $ -997.67K | $ 21.43K | $ 1.92M |
| Investing Cash Flow | $ -726.58K | $ -46.83K | $ -270.05K |
| Financing Cash Flow | $ 1.27M | $ -863.29K | $ -1.01M |