| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
| Gross Profit | $ -8.06K | $ -11.12K | $ -14.71K | $ -30.02K | $ -27.79K |
| Operating Income | $ -2.36M | $ -2.61M | $ -2.31M | $ -4.63M | $ -7.94M |
| EBITDA | $ -2.25M | $ -2.59M | $ -2.30M | $ -3.72M | $ -7.91M |
| Net Income | $ -2.26M | $ -3.46M | $ -2.40M | $ -4.95M | $ -7.88M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 6.56M | $ 4.25M | $ 5.99M | $ 8.08M | $ 12.13M |
| Total Assets | $ 6.65M | $ 5.00M | $ 7.62M | $ 9.69M | $ 13.73M |
| Total Debt | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
| Net Debt | $ -6.56M | $ -1.25M | $ -492.61K | $ -8.08M | $ -7.13M |
| Total Liabilities | $ 194.18K | $ 321.51K | $ 287.23K | $ 118.38K | $ 170.15K |
| Stockholders' Equity | $ 6.45M | $ 4.68M | $ 7.33M | $ 9.57M | $ 13.56M |
| Cash Flow | |||||
| Free Cash Flow | $ -1.54M | $ -1.74M | $ -2.08M | $ -4.00M | $ -2.74M |
| Operating Cash Flow | $ -1.50M | $ -1.74M | $ -2.08M | $ -3.64M | $ -2.66M |
| Investing Cash Flow | $ 2.96M | $ 2.50M | $ -5.50M | $ 4.64M | $ -5.07M |
| Financing Cash Flow | $ 3.85M | $ 0.00 | $ 0.00 | $ 0.00 | $ 724.87K |