| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 6.96M | $ 741.00 | $ 2.05K | $ 2.42K | $ 2.45K |
| Gross Profit | $ -4.10M | $ -97.58K | $ -27.49K | $ -178.00 | $ 710.00 |
| Operating Income | $ -7.92M | $ -3.95M | $ -2.52M | $ -1.21M | $ -839.77K |
| EBITDA | $ -414.99K | $ -3.83M | $ -3.22M | $ -1.48M | $ -838.03K |
| Net Income | $ -8.50M | $ -4.00M | $ -3.32M | $ -1.50M | $ -857.25K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 38.92M | $ 4.68M | $ 259.21K | $ 1.16M | $ 424.44K |
| Total Assets | $ 66.84M | $ 5.10M | $ 415.19K | $ 1.19M | $ 429.16K |
| Total Debt | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 215.00K |
| Net Debt | $ -38.92M | $ -4.68M | $ -259.21K | $ -1.16M | $ -209.44K |
| Total Liabilities | $ 594.66K | $ 335.20K | $ 65.86K | $ 374.27K | $ 249.31K |
| Stockholders' Equity | $ 66.25M | $ 4.77M | $ 349.33K | $ 819.52K | $ 179.84K |
| Cash Flow | |||||
| Free Cash Flow | $ -35.99M | $ -3.50M | $ -2.33M | $ -1.08M | $ -819.66K |
| Operating Cash Flow | $ -6.45M | $ -3.49M | $ -2.33M | $ -1.08M | $ -813.21K |
| Investing Cash Flow | $ -24.87M | $ -211.95K | $ -176.50K | $ 0.00 | $ -6.45K |
| Financing Cash Flow | $ 70.23M | $ 8.12M | $ 1.61M | $ 1.81M | $ 1.04M |