| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 9.18M | $ 14.02M | $ 12.21M | $ 21.86M | $ 0.00 |
| Gross Profit | $ -300.04K | $ -964.62K | $ -178.53K | $ 2.06M | $ 0.00 |
| Operating Income | $ -10.07M | $ -12.57M | $ -12.51M | $ -7.74M | $ -85.52K |
| EBITDA | $ 4.59M | $ -12.56M | $ -12.38M | $ -7.60M | $ -85.52K |
| Net Income | $ 4.59M | $ -12.73M | $ -12.62M | $ -7.74M | $ -3.54M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 1.82M | $ 5.87M | $ 2.10M | $ 1.53M | $ 614.39K |
| Total Assets | $ 25.68M | $ 10.80M | $ 5.74M | $ 4.89M | $ 117.34M |
| Total Debt | $ 495.78K | $ 1.02M | $ 2.12M | $ 2.03M | $ 0.00 |
| Net Debt | $ -1.32M | $ -4.85M | $ 18.81K | $ 498.95K | $ -614.39K |
| Total Liabilities | $ 3.71M | $ 4.28M | $ 9.68M | $ 4.15M | $ 11.11M |
| Stockholders' Equity | $ 21.98M | $ 6.51M | $ -2.23M | $ 751.84K | $ 106.23M |
| Cash Flow | |||||
| Free Cash Flow | $ -8.23M | $ -8.24M | $ -3.84M | $ -96.04K | $ -21.32K |
| Operating Cash Flow | $ -8.23M | $ -8.23M | $ -3.78M | $ -96.04K | $ -21.32K |
| Investing Cash Flow | $ -5.08M | $ -2.41M | $ -191.00K | $ 290.49K | $ -116.72M |
| Financing Cash Flow | $ 9.25M | $ 14.41M | $ 4.55M | $ 689.45K | $ 117.36M |