| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 13.08M | $ 13.76M | $ 27.25M | $ 32.35M | $ 23.98M |
| Gross Profit | $ 1.44M | $ 2.17M | $ 2.85M | $ 2.54M | $ 164.00K |
| Operating Income | $ -7.84M | $ -30.61M | $ -23.79M | $ -46.13M | $ -48.44M |
| EBITDA | $ -7.78M | $ -30.49M | $ -23.74M | $ -42.55M | $ -44.21M |
| Net Income | $ -15.46M | $ -48.13M | $ -39.57M | $ -55.74M | $ -57.01M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 358.95K | $ 255.00K | $ 135.00K | $ 187.00K | $ 1.19M |
| Total Assets | $ 75.50M | $ 79.80M | $ 108.95M | $ 133.56M | $ 173.13M |
| Total Debt | $ 148.27M | $ 193.26M | $ 121.04M | $ 171.57M | $ 166.50M |
| Net Debt | $ 147.91M | $ 193.01M | $ 120.91M | $ 171.38M | $ 165.31M |
| Total Liabilities | $ 257.10M | $ 247.29M | $ 228.85M | $ 213.88M | $ 197.41M |
| Stockholders' Equity | $ -181.42M | $ -167.40M | $ -119.90M | $ -80.32M | $ -24.27M |
| Cash Flow | |||||
| Free Cash Flow | $ -372.55K | $ -78.00K | $ -53.00K | $ -1.01M | $ 1.10M |
| Operating Cash Flow | $ -372.55K | $ -75.00K | $ -27.00K | $ -1.00M | $ 1.41M |
| Investing Cash Flow | $ 0.00 | $ -3.00K | $ -26.00K | $ -2.00K | $ -303.00K |
| Financing Cash Flow | $ 488.72K | $ 193.00K | $ 0.00 | $ 0.00 | $ -12.00K |