| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 32.03M | $ 25.18M | $ 16.03M | $ 8.59M | $ 5.45M |
| Gross Profit | $ 27.79M | $ 21.40M | $ 13.23M | $ 6.98M | $ 4.07M |
| Operating Income | $ -13.15M | $ -12.16M | $ -18.80M | $ -22.87M | $ -20.04M |
| EBITDA | $ -11.48M | $ -10.90M | $ -17.76M | $ -22.28M | $ -19.66M |
| Net Income | $ -13.97M | $ -11.89M | $ -18.83M | $ -22.16M | $ -17.22M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 11.61M | $ 11.97M | $ 10.33M | $ 17.71M | $ 34.69M |
| Total Assets | $ 18.67M | $ 20.47M | $ 16.10M | $ 24.76M | $ 42.83M |
| Total Debt | $ 9.40M | $ 4.14M | $ 626.00K | $ 699.00K | $ 761.00K |
| Net Debt | $ 2.37M | $ 686.00K | $ -9.71M | $ -17.01M | $ -33.93M |
| Total Liabilities | $ 20.38M | $ 12.93M | $ 8.66M | $ 7.67M | $ 6.18M |
| Stockholders' Equity | $ -1.71M | $ 7.54M | $ 7.44M | $ 17.09M | $ 36.65M |
| Cash Flow | |||||
| Free Cash Flow | $ -8.25M | $ -6.95M | $ -14.87M | $ -16.64M | $ -13.63M |
| Operating Cash Flow | $ -8.19M | $ -6.95M | $ -14.67M | $ -16.64M | $ -13.63M |
| Investing Cash Flow | $ 3.88M | $ -8.52M | $ -206.00K | $ 0.00 | $ 18.22M |
| Financing Cash Flow | $ 7.63M | $ 8.44M | $ 7.49M | $ 0.00 | $ 25.68M |