| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 5.81M | $ 4.98M | $ 4.79M | $ 4.85M | $ 6.26M |
| Gross Profit | $ 1.54M | $ 1.71M | $ 1.52M | $ 1.71M | $ 3.13M |
| Operating Income | $ 247.00K | $ 415.00K | $ 149.00K | $ 188.00K | $ 1.68M |
| EBITDA | $ 786.00K | $ 6.49M | $ 2.24M | $ -723.00K | $ 1.65M |
| Net Income | $ -518.00K | $ 5.91M | $ 2.01M | $ -998.00K | $ 1.48M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 2.59M | $ 1.62M | $ 995.00K | $ 961.00K | $ 1.49M |
| Total Assets | $ 14.08M | $ 13.43M | $ 6.73M | $ 4.31M | $ 5.19M |
| Total Debt | $ 3.00K | $ 13.00K | $ 23.00K | $ 11.00K | $ 19.00K |
| Net Debt | $ -2.59M | $ -1.60M | $ -972.00K | $ -950.00K | $ -1.47M |
| Total Liabilities | $ 1.25M | $ 793.00K | $ 676.00K | $ 626.00K | $ 507.00K |
| Stockholders' Equity | $ 12.83M | $ 12.63M | $ 6.05M | $ 3.69M | $ 4.68M |
| Cash Flow | |||||
| Free Cash Flow | $ 87.00K | $ 102.00K | $ -529.00K | $ -531.00K | $ -218.00K |
| Operating Cash Flow | $ 121.00K | $ 104.00K | $ -521.00K | $ -484.00K | $ -126.00K |
| Investing Cash Flow | $ 615.00K | $ 518.00K | $ 555.00K | $ -47.00K | $ -76.00K |
| Financing Cash Flow | $ 236.00K | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |