| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 3.67M | $ 7.76M | $ 5.61M | $ 8.83M | $ 8.54M |
| Gross Profit | $ 1.22M | $ 4.27M | $ 1.90M | $ 4.11M | $ 3.97M |
| Operating Income | $ -7.18M | $ -3.76M | $ -7.36M | $ -6.10M | $ -1.86M |
| EBITDA | $ -7.18M | $ -3.73M | $ -5.49M | $ -10.13M | $ -4.52M |
| Net Income | $ -8.26M | $ -4.37M | $ -6.29M | $ -10.98M | $ -5.25M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 4.44M | $ 1.97M | $ 817.00K | $ 5.57M | $ 693.00K |
| Total Assets | $ 9.53M | $ 8.22M | $ 11.22M | $ 14.82M | $ 4.68M |
| Total Debt | $ 537.00K | $ 1.34M | $ 5.39M | $ 6.54M | $ 11.14M |
| Net Debt | $ -3.90M | $ -622.00K | $ 4.77M | $ 2.60M | $ 10.44M |
| Total Liabilities | $ 4.73M | $ 5.24M | $ 10.84M | $ 11.55M | $ 18.70M |
| Stockholders' Equity | $ 4.80M | $ 2.98M | $ 388.00K | $ 3.27M | $ -14.01M |
| Cash Flow | |||||
| Free Cash Flow | $ -7.70M | $ -6.55M | $ -6.59M | $ -7.77M | $ -2.78M |
| Operating Cash Flow | $ -7.69M | $ -6.55M | $ -6.58M | $ -7.77M | $ -2.73M |
| Investing Cash Flow | $ -8.00K | $ 197.00K | $ 3.82M | $ -4.03M | $ -54.00K |
| Financing Cash Flow | $ 9.80M | $ 3.09M | $ 3.76M | $ 15.29M | $ 2.90M |