| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 24.17M | $ 17.21M | $ 22.85M | $ 43.00M | $ 25.56M |
| Gross Profit | $ 4.36M | $ 3.64M | $ 4.11M | $ 179.83K | $ -5.79M |
| Operating Income | $ -3.47M | $ -8.49M | $ 12.79M | $ -80.79M | $ -88.11M |
| EBITDA | $ 2.10M | $ -10.55M | $ 4.96M | $ -94.03M | $ -131.57M |
| Net Income | $ 1.31M | $ -10.34M | $ 3.06M | $ -116.50M | $ -141.49M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 4.41M | $ 4.96M | $ 2.92M | $ 1.54M | $ 19.53M |
| Total Assets | $ 20.04M | $ 16.37M | $ 21.90M | $ 57.46M | $ 59.34M |
| Total Debt | $ 1.93M | $ 1.21M | $ 1.66M | $ 2.34M | $ 79.65M |
| Net Debt | $ -2.48M | $ -3.75M | $ -1.26M | $ 804.78K | $ 70.12M |
| Total Liabilities | $ 17.10M | $ 17.05M | $ 15.98M | $ 54.83M | $ 149.08M |
| Stockholders' Equity | $ 5.92M | $ 2.28M | $ 8.95M | $ 6.82M | $ -89.80M |
| Cash Flow | |||||
| Free Cash Flow | $ -2.75M | $ -3.57M | $ -9.38M | $ -119.95M | $ -62.46M |
| Operating Cash Flow | $ -2.14M | $ -3.57M | $ -9.11M | $ -117.46M | $ -62.13M |
| Investing Cash Flow | $ 367.92K | $ 583.37K | $ 8.79M | $ -8.09M | $ -11.15M |
| Financing Cash Flow | $ 1.21M | $ 4.04M | $ 343.89K | $ 124.85M | $ 72.72M |