| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 2.98M | $ 2.50M | $ 2.54M | $ 1.71M | $ 1.16M |
| Gross Profit | $ 2.98M | $ 2.50M | $ 2.54M | $ 1.71M | $ 1.16M |
| Operating Income | $ -2.83M | $ -4.20M | $ -4.52M | $ -6.72M | $ -5.75M |
| EBITDA | $ -2.83M | $ -4.05M | $ -4.52M | $ -6.69M | $ -5.71M |
| Net Income | $ -2.68M | $ -3.96M | $ -4.13M | $ -6.55M | $ -5.65M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 7.88M | $ 6.17M | $ 8.98M | $ 13.10M | $ 18.24M |
| Total Assets | $ 8.36M | $ 6.90M | $ 10.61M | $ 14.72M | $ 19.82M |
| Total Debt | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 27.04K |
| Net Debt | $ -7.88M | $ -6.17M | $ -8.98M | $ -13.10M | $ -18.22M |
| Total Liabilities | $ 968.02K | $ 894.26K | $ 809.59K | $ 1.07M | $ 1.42M |
| Stockholders' Equity | $ 7.40M | $ 6.01M | $ 9.80M | $ 13.65M | $ 18.39M |
| Cash Flow | |||||
| Free Cash Flow | $ -2.29M | $ -2.82M | $ -4.11M | $ -5.15M | $ -4.74M |
| Operating Cash Flow | $ -2.29M | $ -2.82M | $ -4.11M | $ -4.65M | $ -4.74M |
| Investing Cash Flow | $ 0.00 | $ 0.00 | $ 0.00 | $ -500.00K | $ 0.00 |
| Financing Cash Flow | $ 4.00M | $ 0.00 | $ 0.00 | $ 0.00 | $ 11.45M |