| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 239.00K | $ 2.24M | $ 33.60M | $ 42.80M | $ 27.40M |
| Gross Profit | $ 206.00K | $ -43.00K | $ -136.00K | $ 1.69M | $ -4.51M |
| Operating Income | $ -1.69M | $ -4.98M | $ -9.18M | $ -7.54M | $ -10.54M |
| EBITDA | $ -4.78M | $ 2.71M | $ -5.90M | $ -3.52M | $ -6.54M |
| Net Income | $ -4.80M | $ 5.60M | $ -39.02M | $ -20.69M | $ -20.80M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 216.00K | $ 277.00K | $ 264.00K | $ 1.55M | $ 4.31M |
| Total Assets | $ 323.00K | $ 3.73M | $ 267.51M | $ 306.93M | $ 341.17M |
| Total Debt | $ 1.34M | $ 118.00K | $ 247.74M | $ 259.84M | $ 272.15M |
| Net Debt | $ 1.13M | $ -159.00K | $ 247.47M | $ 258.29M | $ 267.84M |
| Total Liabilities | $ 1.70M | $ 1.53M | $ 277.56M | $ 279.59M | $ 291.16M |
| Stockholders' Equity | $ -1.38M | $ 2.20M | $ -10.05M | $ 27.34M | $ 50.01M |
| Cash Flow | |||||
| Free Cash Flow | $ -1.39M | $ -7.94M | $ -5.47M | $ -15.97M | $ -7.30M |
| Operating Cash Flow | $ -1.39M | $ -7.94M | $ -5.47M | $ 1.35M | $ -7.30M |
| Investing Cash Flow | $ 0.00 | $ -6.90M | $ 7.07M | $ 17.32M | $ -14.07M |
| Financing Cash Flow | $ 1.20M | $ 6.90M | $ -15.30M | $ -21.47M | $ 30.15M |