| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
| Gross Profit | $ -37.89K | $ 0.00 | $ 0.00 | $ -521.00K | $ -957.00K |
| Operating Income | $ -1.34M | $ -4.39M | $ 29.74M | $ -2.33M | $ -20.83M |
| EBITDA | $ -1.31M | $ -4.38M | $ 27.12M | $ -2.32M | $ 13.66M |
| Net Income | $ -1.39M | $ -4.18M | $ -29.50M | $ -3.38M | $ -20.79M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 4.12M | $ 4.71M | $ 8.72M | $ 9.58M | $ 12.78M |
| Total Assets | $ 4.73M | $ 5.28M | $ 9.27M | $ 38.33M | $ 41.47M |
| Total Debt | $ 150.03K | $ 158.00K | $ 184.00K | $ 39.00K | $ 84.00K |
| Net Debt | $ -123.03K | $ -873.00K | $ -1.62M | $ -2.87M | $ -4.90M |
| Total Liabilities | $ 1.96M | $ 1.23M | $ 1.04M | $ 619.00K | $ 482.00K |
| Stockholders' Equity | $ 2.77M | $ 4.05M | $ 8.23M | $ 37.71M | $ 40.99M |
| Cash Flow | |||||
| Free Cash Flow | $ -778.29K | $ -4.24M | $ -991.00K | $ -1.90M | $ -22.00M |
| Operating Cash Flow | $ -776.13K | $ -4.24M | $ -953.00K | $ -1.64M | $ -7.44M |
| Investing Cash Flow | $ -2.16K | $ 3.42M | $ -106.00K | $ -255.00K | $ -14.56M |
| Financing Cash Flow | $ -30.31K | $ -24.00K | $ -36.00K | $ -38.00K | $ 21.79M |