| Dec 25 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
| Gross Profit | $ 0.00 | $ 0.00 | $ -36.05K | $ -36.45K | $ -26.04K |
| Operating Income | $ -445.21K | $ -390.00K | $ -1.41M | $ -5.43M | $ -4.68M |
| EBITDA | $ 2.53M | $ -356.00K | $ -1.37M | $ -5.39M | $ -4.65M |
| Net Income | $ 2.41M | $ -363.00K | $ -1.74M | $ -282.00K | $ -5.51M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 777.86K | $ 73.37K | $ 48.49K | $ 265.03K | $ 5.22M |
| Total Assets | $ 2.16M | $ 1.11M | $ 1.29M | $ 1.96M | $ 5.52M |
| Total Debt | $ 1.20K | $ 74.85K | $ 0.00 | $ 0.00 | $ 0.00 |
| Net Debt | $ -259.69K | $ 1.48K | $ -48.49K | $ -265.03K | $ -5.22M |
| Total Liabilities | $ 199.53K | $ 886.00K | $ 721.17K | $ 175.82K | $ 3.21M |
| Stockholders' Equity | $ 2.01M | $ 227.98K | $ 568.21K | $ 1.78M | $ 1.70M |
| Cash Flow | |||||
| Free Cash Flow | $ -1.11M | $ -122.90K | $ -497.42K | $ -3.70M | $ -3.18M |
| Operating Cash Flow | $ -1.11M | $ -122.90K | $ -497.42K | $ -3.70M | $ -3.15M |
| Investing Cash Flow | $ 1.61M | $ 0.00 | $ 0.00 | $ -2.14M | $ -34.00K |
| Financing Cash Flow | $ -232.56K | $ 147.77K | $ 280.88K | $ 889.58K | $ 7.47M |