| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 0.00 | $ 0.00 | $ 25.54K | $ 2.37K | $ 7.47K |
| Gross Profit | $ 0.00 | $ 0.00 | $ 3.44K | $ 1.19K | $ 4.95K |
| Operating Income | $ 2.88M | $ 3.41M | $ -4.81M | $ -4.27M | $ -2.94M |
| EBITDA | $ 0.00 | $ 84.00 | $ -140.03K | $ -592.00 | $ -33.63K |
| Net Income | $ -22.06M | $ -15.88M | $ -7.47M | $ -10.62M | $ -8.44M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 20.30K | $ 40.66K | $ 59.08K | $ 148.63K | $ 115.92K |
| Total Assets | $ 47.37K | $ 79.47K | $ 155.20K | $ 377.29K | $ 193.22K |
| Total Debt | $ 32.28M | $ 28.62M | $ 25.40M | $ 22.93M | $ 19.26M |
| Net Debt | $ 32.26M | $ 28.58M | $ 25.34M | $ 22.78M | $ 19.15M |
| Total Liabilities | $ 39.91M | $ 36.30M | $ 32.07M | $ 28.93M | $ 24.51M |
| Stockholders' Equity | $ -39.86M | $ -36.22M | $ -31.92M | $ -28.55M | $ -24.31M |
| Cash Flow | |||||
| Free Cash Flow | $ -1.87M | $ -1.54M | $ -1.62M | $ -2.08M | $ -1.77M |
| Operating Cash Flow | $ -1.87M | $ -1.54M | $ -1.62M | $ -2.08M | $ -1.77M |
| Investing Cash Flow | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
| Financing Cash Flow | $ 1.85M | $ 1.52M | $ 1.54M | $ 2.51M | $ 2.29M |