| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 0.00 | $ 58.00K | $ 477.00K | $ 1.35M | $ 1.01M |
| Gross Profit | $ -505.00K | $ -4.33M | $ -7.25M | $ -7.48M | $ 375.00K |
| Operating Income | $ -8.28M | $ -8.00M | $ -11.64M | $ -11.90M | $ -12.63M |
| EBITDA | $ -7.77M | $ -7.93M | $ -11.56M | $ -11.82M | $ -12.57M |
| Net Income | $ -8.23M | $ -7.95M | $ -11.57M | $ -11.91M | $ -12.62M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 2.50M | $ 2.37M | $ 1.10M | $ 7.36M | $ 12.87M |
| Total Assets | $ 3.41M | $ 3.72M | $ 2.99M | $ 9.79M | $ 15.72M |
| Total Debt | $ 528.00K | $ 951.00K | $ 1.31M | $ 1.63M | $ 1.87M |
| Net Debt | $ -1.97M | $ -1.42M | $ 212.00K | $ -5.73M | $ -11.00M |
| Total Liabilities | $ 2.52M | $ 2.89M | $ 4.59M | $ 4.90M | $ 5.34M |
| Stockholders' Equity | $ 895.00K | $ 837.00K | $ -1.60M | $ 4.89M | $ 10.38M |
| Cash Flow | |||||
| Free Cash Flow | $ -7.44M | $ -8.03M | $ -9.99M | $ -10.63M | $ -10.48M |
| Operating Cash Flow | $ -7.44M | $ -8.03M | $ -9.97M | $ -10.56M | $ -10.37M |
| Investing Cash Flow | $ -7.00K | $ -6.00K | $ -12.00K | $ -70.00K | $ -116.00K |
| Financing Cash Flow | $ 7.57M | $ 9.30M | $ 3.73M | $ 5.12M | $ 1.95M |