| Mar 26 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 14.21M | $ 10.72M | $ 8.13M | $ 9.16M | $ 6.70M |
| Gross Profit | $ 3.11M | $ 3.67M | $ 2.88M | $ 1.44M | $ 2.51M |
| Operating Income | $ -3.29M | $ -2.77M | $ -2.82M | $ -6.22M | $ -2.10M |
| EBITDA | $ -3.03M | $ -2.49M | $ -2.41M | $ -4.94M | $ -498.00K |
| Net Income | $ -2.69M | $ -2.83M | $ -2.82M | $ -6.13M | $ -1.26M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 325.00K | $ 235.00K | $ 1.89M | $ 2.81M | $ 5.53M |
| Total Assets | $ 12.83M | $ 3.32M | $ 4.81M | $ 5.50M | $ 9.72M |
| Total Debt | $ 4.92M | $ 832.00K | $ 0.00 | $ 20.00K | $ 95.00K |
| Net Debt | $ 4.60M | $ 597.00K | $ -1.89M | $ -2.79M | $ -5.44M |
| Total Liabilities | $ 11.50M | $ 2.74M | $ 2.31M | $ 2.57M | $ 1.54M |
| Stockholders' Equity | $ 1.33M | $ 578.00K | $ 2.50M | $ 2.93M | $ 8.18M |
| Cash Flow | |||||
| Free Cash Flow | $ -1.79M | $ -2.28M | $ -2.96M | $ -2.66M | $ -2.01M |
| Operating Cash Flow | $ -1.67M | $ -2.23M | $ -2.96M | $ -2.65M | $ -1.86M |
| Investing Cash Flow | $ -1.35M | $ -53.00K | $ 0.00 | $ -13.00K | $ -150.54K |
| Financing Cash Flow | $ 3.10M | $ 626.00K | $ 1.83M | $ 5.00K | $ 5.73M |