| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 4.49M | $ 7.51M | $ 6.44M | $ 12.16M | $ 12.54M |
| Gross Profit | $ 129.80K | $ 514.05K | $ 633.34K | $ 1.89M | $ 1.31M |
| Operating Income | $ -16.56M | $ -3.84M | $ -3.89M | $ -2.12M | $ -1.74M |
| EBITDA | $ -15.77M | $ -2.78M | $ -2.72M | $ -1.21M | $ -1.07M |
| Net Income | $ -19.35M | $ -3.69M | $ -3.50M | $ -1.66M | $ -1.39M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 645.94K | $ 1.28M | $ 4.48M | $ 9.17M | $ 131.13K |
| Total Assets | $ 8.48M | $ 14.44M | $ 18.28M | $ 21.80M | $ 9.31M |
| Total Debt | $ 2.06M | $ 1.05M | $ 899.52K | $ 1.27M | $ 2.13M |
| Net Debt | $ 1.41M | $ -235.09K | $ -3.58M | $ -7.90M | $ 1.99M |
| Total Liabilities | $ 3.63M | $ 1.80M | $ 1.88M | $ 2.35M | $ 5.83M |
| Stockholders' Equity | $ 4.86M | $ 12.64M | $ 16.40M | $ 19.45M | $ 3.48M |
| Cash Flow | |||||
| Free Cash Flow | $ -2.45M | $ -3.16M | $ -4.52M | $ -8.35M | $ -1.05M |
| Operating Cash Flow | $ -2.43M | $ -3.04M | $ -3.16M | $ -4.17M | $ -1.04M |
| Investing Cash Flow | $ -3.30K | $ -115.16K | $ -1.36M | $ -4.18M | $ -9.76K |
| Financing Cash Flow | $ 1.80M | $ -44.56K | $ -154.98K | $ 17.40M | $ 876.33K |