| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 166.81K | $ 0.00 | $ 0.00 | $ 35.07K | $ 6.01M |
| Gross Profit | $ 166.81K | $ 0.00 | $ 0.00 | $ 35.07K | $ 1.87M |
| Operating Income | $ -613.58K | $ -780.21K | $ -1.78M | $ -460.33K | $ -404.34K |
| EBITDA | $ -513.78K | $ -823.10K | $ 3.11M | $ -569.38K | $ 14.51K |
| Net Income | $ -574.12K | $ -839.50K | $ 3.16M | $ -471.39K | $ -272.85K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 1.44M | $ 3.30M | $ 3.08M | $ 283.43K | $ 454.95K |
| Total Assets | $ 2.86M | $ 3.41M | $ 4.45M | $ 4.99M | $ 4.79M |
| Total Debt | $ 0.00 | $ 0.00 | $ 0.00 | $ 1.42M | $ 1.11M |
| Net Debt | $ -49.19K | $ -2.18M | $ -2.43M | $ 1.14M | $ 656.51K |
| Total Liabilities | $ 541.74K | $ 522.34K | $ 531.12K | $ 3.27M | $ 2.71M |
| Stockholders' Equity | $ 2.32M | $ 2.89M | $ 3.92M | $ 1.74M | $ 2.20M |
| Cash Flow | |||||
| Free Cash Flow | $ -503.06K | $ -627.05K | $ -2.02M | $ 89.13K | $ -338.81K |
| Operating Cash Flow | $ -497.07K | $ -627.05K | $ -2.02M | $ 172.41K | $ -215.67K |
| Investing Cash Flow | $ -1.64M | $ 561.87K | $ 7.07M | $ 356.49K | $ 105.26K |
| Financing Cash Flow | $ 0.00 | $ -183.99K | $ -3.41M | $ -192.91K | $ 58.17K |