| Dec 25 | Dec 24 | Dec 22 | Dec 21 | Jun 19 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 8.00K | $ 29.00K | $ 0.00 | $ 0.00 | $ 345.00 |
| Gross Profit | $ -35.00K | $ 14.00K | $ 0.00 | $ 0.00 | $ 345.00 |
| Operating Income | $ -17.06M | $ -1.82M | $ -2.16M | $ -718.00K | $ -163.91K |
| EBITDA | $ -17.06M | $ -3.84M | $ -2.14M | $ -702.00K | $ -156.61K |
| Net Income | $ -15.10M | $ -4.03M | $ -394.00K | $ -3.19M | $ -1.06M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 408.00K | $ 79.00K | $ 60.00K | $ 206.00K | $ 45.06K |
| Total Assets | $ 21.73M | $ 385.00K | $ 205.00K | $ 506.00K | $ 54.56K |
| Total Debt | $ 985.00K | $ 4.25M | $ 2.34M | $ 2.58M | $ 403.46K |
| Net Debt | $ 577.00K | $ 4.17M | $ 2.28M | $ 2.38M | $ 358.40K |
| Total Liabilities | $ 8.80M | $ 4.53M | $ 2.77M | $ 2.94M | $ 1.03M |
| Stockholders' Equity | $ 12.95M | $ -4.13M | $ -2.55M | $ -2.42M | $ -975.61K |
| Cash Flow | |||||
| Free Cash Flow | $ -606.00K | $ -865.00K | $ -595.00K | $ -171.00K | $ -102.28K |
| Operating Cash Flow | $ -606.00K | $ -785.00K | $ -595.00K | $ -168.00K | $ -102.28K |
| Investing Cash Flow | $ 0.00 | $ -80.00K | $ 0.00 | $ 167.00K | $ 0.00 |
| Financing Cash Flow | $ 935.00K | $ 719.00K | $ 442.00K | $ 196.00K | $ 100.14K |