| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 461.73K | $ 2.43M | $ 2.63M | $ 1.31M | $ 0.00 |
| Gross Profit | $ 249.11K | $ 946.52K | $ 1.99M | $ 1.00M | $ -20.02K |
| Operating Income | $ -14.93M | $ -9.18M | $ -7.40M | $ -5.77M | $ -5.50M |
| EBITDA | $ -14.38M | $ -8.74M | $ -7.08M | $ -5.58M | $ -5.40M |
| Net Income | $ -14.91M | $ -9.18M | $ -7.35M | $ -5.77M | $ -5.42M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 6.44M | $ 164.81K | $ 1.32M | $ 5.64M | $ 3.66M |
| Total Assets | $ 2.10M | $ 2.07M | $ 3.54M | $ 6.73M | $ 4.89M |
| Total Debt | $ 993.70K | $ 1.26M | $ 1.16M | $ 1.02M | $ 1.61M |
| Net Debt | $ -5.44M | $ 1.09M | $ -158.11K | $ -4.62M | $ -2.06M |
| Total Liabilities | $ 1.50M | $ 1.68M | $ 1.92M | $ 1.15M | $ 1.92M |
| Stockholders' Equity | $ 7.56M | $ 392.75K | $ 1.62M | $ 5.58M | $ 2.97M |
| Cash Flow | |||||
| Free Cash Flow | $ -10.47M | $ -5.19M | $ -3.82M | $ -4.00M | $ -3.42M |
| Operating Cash Flow | $ -9.24M | $ -5.09M | $ -3.45M | $ -3.93M | $ -3.21M |
| Investing Cash Flow | $ -1.23M | $ -98.85K | $ -369.27K | $ -74.18K | $ -207.37K |
| Financing Cash Flow | $ 16.74M | $ 4.04M | $ -500.86K | $ 5.98M | $ 3.76M |