| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 3.37M | $ 3.68M | $ 3.10M | $ 1.90M | $ 0.00 |
| Gross Profit | $ 1.92M | $ 2.06M | $ 1.66M | $ 34.97K | $ 0.00 |
| Operating Income | $ -3.59M | $ -833.83K | $ -425.02K | $ -2.32M | $ -189.24K |
| EBITDA | $ -2.93M | $ -238.00 | $ -114.97K | $ -2.26M | $ 6.38M |
| Net Income | $ -7.04M | $ -238.00 | $ -433.06K | $ -2.33M | $ 6.38M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 2.75M | $ 50.68K | $ 787.65K | $ 645.43K | $ 925.76K |
| Total Assets | $ 15.54M | $ 1.85M | $ 2.75M | $ 2.90M | $ 353.68M |
| Total Debt | $ 9.44M | $ 3.44M | $ 3.50M | $ 3.58M | $ 0.00 |
| Net Debt | $ 6.69M | $ 3.39M | $ 2.71M | $ 2.93M | $ -925.76K |
| Total Liabilities | $ 11.77M | $ 6.36M | $ 6.45M | $ 6.17M | $ 20.11M |
| Stockholders' Equity | $ 3.78M | $ -4.52M | $ -3.70M | $ -3.27M | $ 333.57M |
| Cash Flow | |||||
| Free Cash Flow | $ -3.83M | $ -966.97K | $ -57.77K | $ -1.02M | $ -892.01K |
| Operating Cash Flow | $ -3.83M | $ -781.26K | $ -57.77K | $ -934.88K | $ -892.01K |
| Investing Cash Flow | $ -2.33M | $ -185.71K | $ 310.22M | $ -88.71K | $ -351.90M |
| Financing Cash Flow | $ 8.85M | $ 230.00K | $ 200.00K | $ 1.45M | $ 353.72M |