| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 9.65M | $ 5.62M | $ 5.98M | $ 7.16M | $ 4.52M |
| Gross Profit | $ 1.34M | $ 1.16M | $ 1.58M | $ 2.29M | $ 1.65M |
| Operating Income | $ -10.70M | $ -6.75M | $ -7.17M | $ -5.95M | $ -1.26M |
| EBITDA | $ -10.59M | $ -12.33M | $ -7.12M | $ -5.77M | $ -4.10M |
| Net Income | $ -6.24M | $ -13.48M | $ -7.46M | $ -7.54M | $ -4.72M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 2.97M | $ 547.57K | $ 3.93M | $ 7.20M | $ 773.24K |
| Total Assets | $ 8.07M | $ 9.11M | $ 11.91M | $ 16.70M | $ 6.53M |
| Total Debt | $ 906.97K | $ 1.03M | $ 5.96M | $ 4.56M | $ 3.62M |
| Net Debt | $ -2.06M | $ 481.52K | $ 2.03M | $ -2.65M | $ 2.84M |
| Total Liabilities | $ 1.54M | $ 6.59M | $ 6.56M | $ 5.09M | $ 4.27M |
| Stockholders' Equity | $ 6.54M | $ 2.52M | $ 5.35M | $ 11.61M | $ 2.26M |
| Cash Flow | |||||
| Free Cash Flow | $ -6.15M | $ -9.58M | $ -5.55M | $ -6.04M | $ -4.01M |
| Operating Cash Flow | $ -6.15M | $ -9.56M | $ -5.53M | $ -5.47M | $ -3.90M |
| Investing Cash Flow | $ 4.25K | $ 113.41K | $ 16.58K | $ -515.69K | $ -113.69K |
| Financing Cash Flow | $ 8.57M | $ 6.06M | $ 2.25M | $ 12.41M | $ 4.49M |