| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 17.59M | $ 11.88M | $ 32.20M | $ 40.50M | $ 30.95M |
| Gross Profit | $ -3.56M | $ -2.40M | $ -8.70M | $ 1.85M | $ 1.49M |
| Operating Income | $ -11.42M | $ -13.95M | $ -44.93M | $ -33.63M | $ -28.41M |
| EBITDA | $ -10.26M | $ -12.11M | $ -40.41M | $ -32.89M | $ -31.00M |
| Net Income | $ -5.05M | $ -15.16M | $ -140.78M | $ -59.80M | $ -32.61M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 7.15M | $ 4.42M | $ 2.06M | $ 20.40M | $ 48.74M |
| Total Assets | $ 27.02M | $ 21.67M | $ 27.50M | $ 114.65M | $ 75.95M |
| Total Debt | $ 4.21M | $ 8.62M | $ 16.38M | $ 4.65M | $ 2.34M |
| Net Debt | $ -2.94M | $ 4.20M | $ 14.32M | $ 2.45M | $ 1.00M |
| Total Liabilities | $ 11.27M | $ 17.66M | $ 35.91M | $ 18.68M | $ 9.88M |
| Stockholders' Equity | $ 15.76M | $ 4.01M | $ -8.41M | $ 95.97M | $ 66.07M |
| Cash Flow | |||||
| Free Cash Flow | $ -7.78M | $ -14.51M | $ -60.60M | $ -56.14M | $ -23.91M |
| Operating Cash Flow | $ -7.72M | $ -14.35M | $ -54.99M | $ -51.71M | $ -22.84M |
| Investing Cash Flow | $ -505.00K | $ -139.00K | $ 16.82M | $ 22.58M | $ -27.73M |
| Financing Cash Flow | $ 10.96M | $ 16.85M | $ 37.21M | $ 30.82M | $ 50.88M |