| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 62.04K | $ 56.29K | $ 687.44K | $ 1.08M | $ 642.11K |
| Gross Profit | $ 0.00 | $ 100.88K | $ 169.60K | $ 635.20K | $ 324.20K |
| Operating Income | $ -2.15M | $ -1.06M | $ -1.01M | $ -825.63K | $ -644.15K |
| EBITDA | $ -1.37M | $ -1.15M | $ -1.43M | $ -1.42M | $ -784.88K |
| Net Income | $ -3.67M | $ -847.92K | $ -957.90K | - | $ -1.83M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 1.17M | $ 1.95M | $ 2.06M | $ 6.56M | $ 8.66M |
| Total Assets | $ 5.45M | $ 8.15M | $ 8.13M | $ 9.43M | $ 10.02M |
| Total Debt | $ 1.34M | $ 1.48M | $ 0.00 | $ 0.00 | $ 1.36M |
| Net Debt | $ 170.67K | $ -472.66K | $ -2.06M | $ -6.56M | $ -7.29M |
| Total Liabilities | $ 2.40M | $ 1.70M | $ 1.10M | $ 1.27M | $ 1.87M |
| Stockholders' Equity | $ 3.05M | $ 6.45M | $ 7.04M | $ 8.16M | $ 8.16M |
| Cash Flow | |||||
| Free Cash Flow | $ -1.16M | $ -2.98M | $ -4.45M | $ -1.76M | $ -778.40K |
| Operating Cash Flow | $ -847.73K | $ -1.25M | $ -1.32M | $ -620.74K | $ -519.95K |
| Investing Cash Flow | $ -60.54K | $ 351.13K | $ -3.25M | $ -1.14M | $ -41.17K |
| Financing Cash Flow | $ -118.88K | $ 997.04K | $ 0.00 | $ 88.80K | $ 8.45M |