| Dec 25 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 13.31K | $ 29.85K | $ 23.91K | $ 32.09K | $ 60.93K |
| Gross Profit | $ 8.13K | $ 25.42K | $ 18.82K | $ -45.09K | $ 16.95K |
| Operating Income | $ -136.91K | $ -188.95K | $ -83.28K | $ -219.96K | $ -162.38K |
| EBITDA | $ -136.91K | $ -188.92K | $ -80.10K | $ 17.42K | $ -162.34K |
| Net Income | $ -139.93K | $ -190.25K | $ -84.93K | $ -219.92K | $ -163.28K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 13.24K | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
| Total Assets | $ 107.95K | $ 125.94K | $ 135.48K | $ 171.56K | $ 165.69K |
| Total Debt | $ 1.47M | $ 939.65K | $ 777.44K | $ 763.85K | $ 824.22K |
| Net Debt | $ 1.45M | $ 939.65K | $ 777.44K | $ 763.85K | $ 824.22K |
| Total Liabilities | $ 1.89M | $ 1.27M | $ 1.16M | $ 1.13M | $ 1.21M |
| Stockholders' Equity | $ -1.78M | $ -1.14M | $ -1.03M | $ -959.01K | $ -1.04M |
| Cash Flow | |||||
| Free Cash Flow | $ -168.21K | $ -83.82K | $ -9.10K | $ -89.71K | $ -94.00K |
| Operating Cash Flow | $ -168.21K | $ -83.74K | $ -4.87K | $ -89.71K | $ -93.29K |
| Investing Cash Flow | $ 0.00 | $ -82.00 | $ -4.23K | $ 0.00 | $ -719.00 |
| Financing Cash Flow | $ 181.16K | $ 69.11K | $ 9.10K | $ 89.71K | $ 74.09K |