| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 2.55M | $ 2.56M | $ 2.28M | $ 752.00K | $ 1.70M |
| Gross Profit | $ 153.00K | $ 1.51M | $ 1.54M | $ 167.00K | $ 770.00K |
| Operating Income | $ -11.73M | $ -3.58M | $ -3.44M | $ -5.01M | $ -5.68M |
| EBITDA | $ -10.84M | $ -3.69M | $ -3.44M | $ -5.41M | $ -14.25M |
| Net Income | $ -18.18M | $ -3.71M | $ -3.71M | $ -5.45M | $ -14.28M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 4.22M | $ 752.00K | $ 3.28M | $ 2.71M | $ 7.74M |
| Total Assets | $ 41.12M | $ 3.63M | $ 6.67M | $ 5.88M | $ 8.62M |
| Total Debt | $ 1.20M | $ 116.00K | $ 5.00K | $ 81.00K | $ 49.00K |
| Net Debt | $ -3.03M | $ -636.00K | $ -3.28M | $ -2.63M | $ -7.69M |
| Total Liabilities | $ 7.63M | $ 3.00M | $ 2.69M | $ 2.65M | $ 2.31M |
| Stockholders' Equity | $ 33.50M | $ 627.00K | $ 3.99M | $ 3.23M | $ 6.31M |
| Cash Flow | |||||
| Free Cash Flow | $ -9.43M | $ -2.52M | $ -3.60M | $ -7.04M | $ -4.37M |
| Operating Cash Flow | $ -9.37M | $ -2.52M | $ -3.60M | $ -7.04M | $ -4.37M |
| Investing Cash Flow | $ 88.00K | $ -3.00K | $ -1.00K | $ -3.00K | $ -3.00K |
| Financing Cash Flow | $ 12.79M | $ 1.00K | $ 4.22M | $ 2.09M | $ 4.58M |