| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 8.39M | $ 7.91M | $ 23.06M | $ 18.19M | $ 12.78M |
| Gross Profit | $ 1.12M | $ 2.58M | $ 11.54M | $ 8.64M | $ 2.76M |
| Operating Income | $ -27.11M | $ -30.11M | $ -36.07M | $ -13.47M | $ -4.00M |
| EBITDA | $ -24.78M | $ -23.98M | $ 220.76K | $ -53.38M | $ -2.67M |
| Net Income | $ -55.27M | $ -24.88M | $ -5.66M | $ -55.25M | $ -4.49M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 2.42M | $ 1.61M | $ 625.02K | $ 5.72M | $ 1.78M |
| Total Assets | $ 136.94M | $ 101.06M | $ 43.21M | $ 91.26M | $ 17.60M |
| Total Debt | $ 10.90M | $ 14.31M | $ 7.75M | $ 25.19M | $ 3.18M |
| Net Debt | $ 8.48M | $ 12.69M | $ 7.14M | $ 19.47M | $ 1.40M |
| Total Liabilities | $ 40.32M | $ 21.64M | $ 23.50M | $ 77.30M | $ 9.61M |
| Stockholders' Equity | $ 89.25M | $ 73.78M | $ 14.03M | $ 7.16M | $ 3.64M |
| Cash Flow | |||||
| Free Cash Flow | $ -15.23M | $ -46.85M | $ -12.98M | $ -9.48M | $ -3.96M |
| Operating Cash Flow | $ -13.31M | $ -46.35M | $ -12.41M | $ -8.24M | $ -3.08M |
| Investing Cash Flow | $ -2.21M | $ -8.09M | $ -2.84M | $ -10.09M | $ -882.11K |
| Financing Cash Flow | $ 16.60M | $ 55.36M | $ 9.85M | $ 21.94M | $ 3.10M |