| Dec 25 | Dec 24 | Dec 23 | Mar 23 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
| Gross Profit | $ -96.00K | $ -159.00K | $ -178.00K | $ -178.00K | $ -161.00K |
| Operating Income | $ -8.33M | $ -11.99M | $ -15.84M | $ -13.90M | $ -10.44M |
| EBITDA | $ -8.24M | $ -9.73M | $ -15.76M | $ -13.69M | $ -10.28M |
| Net Income | $ -8.67M | $ -9.89M | $ -16.08M | $ -13.84M | $ -10.44M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 0.00 | $ 1.17M | $ 1.05M | $ 10.38M | $ 23.77M |
| Total Assets | $ 678.00K | $ 3.88M | $ 3.22M | $ 15.97M | $ 26.57M |
| Total Debt | $ 463.00K | $ 83.00K | $ 113.00K | $ 221.00K | $ 235.00K |
| Net Debt | $ 463.00K | $ -1.09M | $ -939.00K | $ -10.16M | $ -23.54M |
| Total Liabilities | $ 8.90M | $ 3.73M | $ 2.78M | $ 1.80M | $ 1.11M |
| Stockholders' Equity | $ -8.22M | $ 154.00K | $ 441.00K | $ 14.17M | $ 25.46M |
| Cash Flow | |||||
| Free Cash Flow | $ -1.60M | $ -10.57M | $ -11.54M | $ -15.12M | $ -9.99M |
| Operating Cash Flow | $ -1.60M | $ -10.57M | $ -11.54M | $ -15.10M | $ -9.92M |
| Investing Cash Flow | $ 0.00 | $ 0.00 | $ 0.00 | $ -21.00K | $ -70.00K |
| Financing Cash Flow | $ 423.00K | $ 10.70M | $ 2.20M | $ 1.73M | $ 20.01M |