| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Mar 22 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 0.00 | $ 143.27K | $ 192.18K | $ 346.47K | $ 685.85K |
| Gross Profit | $ -10.74K | $ 105.25K | $ -266.00K | $ -603.00K | $ 47.21K |
| Operating Income | $ -297.73K | $ -996.00K | $ -1.64M | $ -2.92M | $ -2.36M |
| EBITDA | $ -286.99K | $ -981.00K | $ -1.52M | $ -2.50M | $ -1.83M |
| Net Income | $ -920.17K | $ -962.00K | $ -1.70M | $ -2.66M | $ -1.96M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 39.12M | $ 15.85M | $ 36.47K | $ 61.46K | $ 1.28M |
| Total Assets | $ 59.10M | $ 838.12K | $ 1.42M | $ 1.89M | $ 4.07M |
| Total Debt | $ 514.32M | $ 180.76K | $ 2.54M | $ 1.84M | $ 1.14M |
| Net Debt | $ 475.20M | $ 164.91K | $ 2.50M | $ 1.78M | $ -139.46K |
| Total Liabilities | $ 518.17M | $ 377.02K | $ 3.67M | $ 2.43M | $ 1.95M |
| Stockholders' Equity | $ -459.07K | $ 461.10M | $ -2.24M | $ -545.38K | $ 2.12M |
| Cash Flow | |||||
| Free Cash Flow | $ -282.96M | $ -289.55K | $ -657.50K | $ -1.90M | $ -2.40M |
| Operating Cash Flow | $ -282.96M | $ -289.55K | $ -614.53K | $ -1.90M | $ -2.37M |
| Investing Cash Flow | $ 0.00 | $ 0.00 | $ -42.97K | $ 0.00 | $ -31.93K |
| Financing Cash Flow | $ 306.23M | $ 268.93K | $ 632.50K | $ 688.34K | $ 2.46M |