| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 13.89M | $ 11.70M | $ 33.20M | $ 45.89M | $ 35.27M |
| Gross Profit | $ 1.89M | $ 2.89M | $ 6.78M | $ 11.29M | $ 10.52M |
| Operating Income | $ -9.79M | $ -4.75M | $ -7.70M | $ -16.32M | $ -5.36M |
| EBITDA | $ -9.08M | $ -3.85M | $ -6.12M | $ -10.70M | $ -3.94M |
| Net Income | $ -9.48M | $ -5.97M | $ -8.69M | $ -14.36M | $ -5.95M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 7.63M | $ 20.00K | $ 1.23M | $ 1.34M | $ 1.77M |
| Total Assets | $ 22.74M | $ 1.96M | $ 6.86M | $ 13.26M | $ 24.61M |
| Total Debt | $ 10.74M | $ 2.65M | $ 3.88M | $ 2.69M | $ 3.45M |
| Net Debt | $ 3.11M | $ 2.63M | $ 2.65M | $ 1.34M | $ 1.68M |
| Total Liabilities | $ 12.79M | $ 7.08M | $ 8.25M | $ 7.22M | $ 8.48M |
| Stockholders' Equity | $ 9.98M | $ -5.11M | $ -1.39M | $ 6.04M | $ 16.14M |
| Cash Flow | |||||
| Free Cash Flow | $ -16.52M | $ -1.08M | $ -2.16M | $ -6.49M | $ -10.24M |
| Operating Cash Flow | $ -16.52M | $ -1.08M | $ -2.15M | $ -5.35M | $ -7.11M |
| Investing Cash Flow | $ -1.75M | $ 0.00 | $ -12.00K | $ -1.13M | $ -7.63M |
| Financing Cash Flow | $ 25.88M | $ -133.00K | $ 2.06M | $ 6.06M | $ 15.11M |