| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 16.80M | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
| Gross Profit | $ 10.52M | $ 0.00 | $ 0.00 | $ 0.00 | $ -209.05K |
| Operating Income | $ -32.43M | $ -7.57M | $ -6.86M | $ -2.32M | $ -839.00K |
| EBITDA | $ -30.07M | $ -7.17M | $ -6.86M | $ -2.32M | $ 0.00 |
| Net Income | $ -43.32M | $ -7.96M | $ -7.38M | $ -2.46M | $ -595.39K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 18.02M | $ 513.44K | $ 96.39K | $ 55.07K | $ 0.00 |
| Total Assets | $ 130.40M | $ 1.37M | $ 96.39K | $ 55.07K | $ 0.00 |
| Total Debt | $ 34.83M | $ 2.19M | $ 1.27M | $ 540.43K | $ 1.10M |
| Net Debt | $ 16.80M | $ 1.67M | $ 1.17M | $ 485.36K | $ 1.10M |
| Total Liabilities | $ 91.52M | $ 4.08M | $ 6.54M | $ 3.76M | $ 3.68M |
| Stockholders' Equity | $ 38.88M | $ -2.71M | $ -6.44M | $ -3.71M | $ -3.68M |
| Cash Flow | |||||
| Free Cash Flow | $ -22.69M | $ -5.79M | $ -981.03K | $ -1.57M | $ -1.59M |
| Operating Cash Flow | $ -22.59M | $ -5.79M | $ -981.03K | $ -1.57M | $ -1.59M |
| Investing Cash Flow | $ -5.24M | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
| Financing Cash Flow | $ 45.34M | $ 6.21M | $ 1.02M | $ 1.62M | $ 1.59M |