| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Mar 22 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 0.00 | $ 10.04K | $ 140.24K | $ 135.35K | $ 73.11K |
| Gross Profit | $ 0.00 | $ -615.20K | $ -514.51K | $ 125.36K | $ 58.12K |
| Operating Income | $ -945.77K | $ -1.56M | $ -2.92M | $ -3.26M | $ -2.23M |
| EBITDA | $ -945.77K | $ -941.40K | $ 8.85M | $ -16.51M | $ -1.51M |
| Net Income | $ -2.18M | $ -2.80M | $ 6.92M | $ -18.47M | $ -3.10M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 12.00 | $ 3.00 | $ 1.84K | $ 98.00 | $ 85.94K |
| Total Assets | $ 19.30K | $ 19.29K | $ 639.66K | $ 1.28M | $ 2.01M |
| Total Debt | $ 6.91M | $ 6.87M | $ 7.07M | $ 7.15M | $ 7.18M |
| Net Debt | $ 6.91M | $ 6.87M | $ 7.07M | $ 7.15M | $ 7.10M |
| Total Liabilities | $ 28.89M | $ 26.82M | $ 24.75M | $ 33.46M | $ 17.78M |
| Stockholders' Equity | $ -28.87M | $ -26.80M | $ -24.11M | $ -32.18M | $ -15.77M |
| Cash Flow | |||||
| Free Cash Flow | $ -42.99K | $ 100.49K | $ 121.87K | $ -678.84K | $ -986.58K |
| Operating Cash Flow | $ -42.99K | $ 100.49K | $ 121.87K | $ -678.84K | $ -986.58K |
| Investing Cash Flow | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
| Financing Cash Flow | $ 43.00K | $ -105.33K | $ -120.13K | $ 593.00K | $ 1.06M |