| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 32.00K | $ 1.62M | $ 0.00 | $ 0.00 | $ 0.00 |
| Gross Profit | $ -392.00K | $ 1.62M | $ 0.00 | $ -1.11M | $ -1.11M |
| Operating Income | $ -4.27M | $ 383.35K | $ -4.03M | $ -3.45M | $ -3.19M |
| EBITDA | $ -12.51M | - | $ -2.84M | $ -2.34M | $ -2.07M |
| Net Income | $ -11.84M | $ -1.43M | $ -4.34M | $ -7.05M | $ -1.30M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 3.00K | $ 2.00M | $ 1.00K | $ 2.00K | $ 46.00K |
| Total Assets | $ 17.41M | $ 20.29M | $ 44.63M | $ 46.50M | $ 56.42M |
| Total Debt | $ 0.00 | $ 8.88M | $ 12.07M | $ 9.99M | $ 12.52M |
| Net Debt | $ -3.00K | $ 6.88M | $ 12.07M | $ 9.99M | $ 12.48M |
| Total Liabilities | $ 1.85M | $ 13.05M | $ 16.37M | $ 13.83M | $ 16.50M |
| Stockholders' Equity | $ 12.61M | $ 4.26M | $ 25.22M | $ 29.56M | $ 36.61M |
| Cash Flow | |||||
| Free Cash Flow | $ -1.89M | $ -5.64M | $ -2.87M | $ -2.52M | $ -2.52M |
| Operating Cash Flow | $ -1.89M | $ -5.64M | $ -2.85M | $ -2.24M | $ -2.24M |
| Investing Cash Flow | $ 3.00K | $ 2.88K | $ -15.00K | $ -349.00K | $ -349.00K |
| Financing Cash Flow | $ -109.00K | $ 8.51M | $ 2.87M | $ 2.55M | $ 2.55M |