| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 2.25K | $ 0.00 | $ 190.75K | $ 2.07K | $ 2.63K |
| Gross Profit | $ -235.81K | $ -345.63K | $ -38.92K | $ -256.67K | $ -162.39K |
| Operating Income | $ -8.28M | $ -7.59M | $ -15.79M | $ -15.42M | $ -10.07M |
| EBITDA | $ -8.42M | $ -7.90M | $ -15.66M | $ -15.29M | $ -9.94M |
| Net Income | $ -9.59M | $ -8.93M | $ -16.72M | $ -17.28M | $ -12.13M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 158.69K | $ 3.01M | $ 6.26M | $ 6.01M | $ 553.13K |
| Total Assets | $ 492.29K | $ 3.35M | $ 6.60M | $ 6.38M | $ 1.04M |
| Total Debt | $ 21.72M | $ 18.66M | $ 18.94M | $ 18.94M | $ 18.74M |
| Net Debt | $ 21.56M | $ 15.64M | $ 12.68M | $ 12.93M | $ 18.18M |
| Total Liabilities | $ 48.39M | $ 41.11M | $ 37.99M | $ 40.36M | $ 32.91M |
| Stockholders' Equity | $ -47.90M | $ -37.76M | $ -31.39M | $ -33.89M | $ -31.79M |
| Cash Flow | |||||
| Free Cash Flow | $ -6.15M | $ -6.97M | $ -18.41K | $ -6.27M | $ -5.14M |
| Operating Cash Flow | $ -6.15M | $ -6.97M | $ -7.20M | $ -6.26M | $ -5.05M |
| Investing Cash Flow | $ -12.38K | $ -1.12K | $ -11.21K | $ -11.45K | $ -82.25K |
| Financing Cash Flow | $ 3.31M | $ 3.72M | $ 7.46M | $ 11.73M | $ 5.42M |