| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 19.65M | $ 29.58M | $ 18.06M | $ 25.37M | $ 15.24M |
| Gross Profit | $ 8.93M | $ 13.27M | $ 7.88M | $ 10.84M | $ 7.05M |
| Operating Income | $ -8.60M | $ -6.58M | $ -12.98M | $ -2.65M | $ -4.18M |
| EBITDA | $ -7.97M | $ -11.49M | $ -20.12M | $ -2.08M | $ -4.18M |
| Net Income | $ -7.57M | $ -15.31M | $ -20.85M | $ -2.91M | $ -3.99M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 15.39M | $ 5.16M | $ 4.79M | $ 14.17M | $ 16.12M |
| Total Assets | $ 21.41M | $ 12.10M | $ 10.69M | $ 18.72M | $ 18.54M |
| Total Debt | $ 10.09M | $ 4.69M | $ 1.29M | $ 1.20M | $ 583.00K |
| Net Debt | $ -5.30M | $ -467.00K | $ -3.50M | $ -12.97M | $ -15.54M |
| Total Liabilities | $ 27.13M | $ 19.35M | $ 12.40M | $ 6.72M | $ 4.79M |
| Stockholders' Equity | $ -5.73M | $ -7.25M | $ -1.71M | $ 12.00M | $ 13.75M |
| Cash Flow | |||||
| Free Cash Flow | $ -9.92M | $ -9.20M | $ -13.24M | $ -1.16M | $ -2.92M |
| Operating Cash Flow | $ -9.92M | $ -9.20M | $ -13.24M | $ -1.16M | $ -2.92M |
| Investing Cash Flow | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ -7.00K |
| Financing Cash Flow | $ 20.12M | $ 9.57M | $ 3.84M | $ -785.00K | $ 13.92M |