| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 4.52M | $ 5.54M | $ 6.78M | $ 10.64M | $ 17.04M |
| Gross Profit | $ -2.35M | $ -1.01M | $ 457.00K | $ 1.14M | $ 1.26M |
| Operating Income | $ -5.27M | $ -7.91M | $ -7.37M | $ -7.46M | $ -16.45M |
| EBITDA | $ -3.71M | $ -3.99M | $ -5.67M | $ -4.69M | $ -16.00M |
| Net Income | $ -6.45M | $ -5.89M | $ -6.12M | $ -8.85M | $ -16.70M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 202.00K | $ 1.06M | $ 3.26M | $ 11.23M | $ 4.48M |
| Total Assets | $ 12.71M | $ 18.53M | $ 18.07M | $ 21.10M | $ 11.53M |
| Total Debt | $ 4.20M | $ 2.68M | $ 810.00K | $ 419.00K | $ 44.00K |
| Net Debt | $ 3.99M | $ 1.65M | $ -2.37M | $ -10.80M | $ -4.43M |
| Total Liabilities | $ 5.32M | $ 4.17M | $ 1.26M | $ 786.00K | $ 13.90M |
| Stockholders' Equity | $ 7.40M | $ 14.37M | $ 16.82M | $ 20.31M | $ -2.36M |
| Cash Flow | |||||
| Free Cash Flow | $ -7.62M | $ -6.27M | $ -8.17M | $ -6.80M | $ -4.95M |
| Operating Cash Flow | $ -7.62M | $ -5.55M | $ -3.13M | $ -4.93M | $ -983.00K |
| Investing Cash Flow | $ 5.16M | $ 1.35M | $ -4.90M | $ -6.42M | $ -3.97M |
| Financing Cash Flow | $ 1.56M | $ 2.12M | $ 9.00K | $ 18.53M | $ 8.19M |