| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Mar 22 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
| Gross Profit | $ -44.67K | $ 0.00 | $ 0.00 | $ -53.78K | $ -40.88K |
| Operating Income | $ -636.71K | $ -496.83K | $ -539.00K | $ -1.02M | $ -1.52M |
| EBITDA | $ -592.04K | $ -497.00K | $ -539.00K | $ -1.02M | $ -1.48M |
| Net Income | $ -661.67K | $ -677.00K | $ -642.00K | $ -1.17M | $ 1.12M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 52.83K | $ 36.01K | $ 84.58K | $ 278.02K | $ 3.82M |
| Total Assets | $ 27.17M | $ 26.18M | $ 25.80M | $ 25.78M | $ 25.17M |
| Total Debt | $ 29.18K | $ 27.80K | $ 30.24K | $ 29.53K | $ 31.55K |
| Net Debt | $ -23.65K | $ -8.21K | $ -54.33K | $ -248.49K | $ -3.79M |
| Total Liabilities | $ 3.08M | $ 1.47M | $ 597.30K | $ 1.44M | $ 587.78K |
| Stockholders' Equity | $ 24.09M | $ 24.71M | $ 25.20M | $ 24.34M | $ 24.58M |
| Cash Flow | |||||
| Free Cash Flow | $ -212.94K | $ -253.82K | $ -1.58M | $ -623.75K | $ -1.18M |
| Operating Cash Flow | $ -212.94K | $ -253.82K | $ -408.86K | $ -460.02K | $ -942.34K |
| Investing Cash Flow | $ -979.44K | $ -559.35K | $ -1.23M | $ -3.54M | $ 3.16M |
| Financing Cash Flow | $ 1.21M | $ 763.55K | $ 1.46M | $ 530.94K | $ 114.84K |