| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 72.10K | $ 72.10K | $ 72.10K | $ 72.10K | $ 71.26K |
| Gross Profit | $ -813.96K | $ 66.26K | $ 66.26K | $ 66.26K | $ 66.26K |
| Operating Income | $ -4.28M | $ -4.71M | $ -3.86M | $ -3.63M | $ -2.74M |
| EBITDA | $ -4.28M | $ -4.38M | $ -3.63M | $ -3.91M | $ 4.19M |
| Net Income | $ -4.23M | $ -4.39M | $ -3.70M | $ -3.91M | $ 3.90M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 6.86M | $ 7.08M | $ 7.67M | $ 11.37M | $ 10.26M |
| Total Assets | $ 217.38K | $ 7.41M | $ 7.75M | $ 11.64M | $ 10.49M |
| Total Debt | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
| Net Debt | $ -4.75M | $ -3.91M | $ -3.52M | $ -11.37M | $ -9.84M |
| Total Liabilities | $ 1.30M | $ 2.38M | $ 1.57M | $ 1.30M | $ 1.43M |
| Stockholders' Equity | $ 6.31M | $ 5.03M | $ 6.18M | $ 10.34M | $ 9.06M |
| Cash Flow | |||||
| Free Cash Flow | $ -4.66M | $ -3.83M | $ -3.22M | $ -3.50M | $ -2.28M |
| Operating Cash Flow | $ -4.66M | $ -3.83M | $ -3.22M | $ -3.50M | $ -2.28M |
| Investing Cash Flow | $ 644.02K | $ 973.78K | $ -4.15M | $ 86.71K | $ 7.19M |
| Financing Cash Flow | $ 4.86M | $ 3.24M | $ -471.12K | $ 4.94M | $ 3.79M |