| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 28.15M | $ 343.00K | $ 845.00K | $ 2.87M | $ 11.68M |
| Gross Profit | $ -716.00K | $ 37.00K | $ -531.00K | $ -2.35M | $ -3.10M |
| Operating Income | $ -45.06M | $ -6.78M | $ -3.86M | $ -14.08M | $ -13.97M |
| EBITDA | $ -35.86M | $ -10.48M | $ 1.42M | $ -4.31M | $ -11.68M |
| Net Income | $ -28.06M | $ -13.65M | $ -574.00K | $ -12.31M | $ -17.79M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 999.00K | $ 356.00K | $ 407.00K | $ 3.80M | $ 5.55M |
| Total Assets | $ 311.93M | $ 60.22M | $ 72.17M | $ 115.15M | $ 96.03M |
| Total Debt | $ 0.00 | $ 0.00 | $ 6.00K | $ 14.02M | $ 15.20M |
| Net Debt | $ -999.00K | $ -113.00K | $ -144.00K | $ 11.31M | $ 13.63M |
| Total Liabilities | $ 331.00K | $ 82.23M | $ 93.26M | $ 101.80M | $ 104.97M |
| Stockholders' Equity | $ 311.60M | $ 10.93M | $ 11.85M | $ 45.76M | $ 24.50M |
| Cash Flow | |||||
| Free Cash Flow | $ 7.05M | $ -1.56M | $ -1.82M | $ 614.00K | $ -5.06M |
| Operating Cash Flow | $ 7.05M | $ 22.72M | $ -1.82M | $ 614.00K | $ -4.97M |
| Investing Cash Flow | $ -1.50M | $ -29.22M | $ 0.00 | $ 138.00K | $ 698.00K |
| Financing Cash Flow | $ 29.10M | $ 6.16M | $ -1.22M | $ 1.21M | $ -9.43M |