| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 3.01M | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
| Gross Profit | $ 391.51K | $ 0.00 | $ 0.00 | $ 0.00 | $ -83.00K |
| Operating Income | $ -172.10K | $ -1.58M | $ -1.48M | $ -1.52M | $ -1.98M |
| EBITDA | $ -117.66K | $ 1.32M | $ -1.50M | $ -1.52M | $ -480.18K |
| Net Income | $ -69.30M | $ -1.19M | $ -9.15K | $ -6.91M | $ -2.67M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 403.67K | $ 16.14K | $ 115.15K | $ 1.40K | $ 957.00 |
| Total Assets | $ 1.48M | $ 21.14K | $ 120.15K | $ 6.40K | $ 5.96K |
| Total Debt | $ 6.16M | $ 6.14M | $ 8.63M | $ 8.63M | $ 8.71M |
| Net Debt | $ 5.76M | $ 6.12M | $ 8.52M | $ 8.63M | $ 8.71M |
| Total Liabilities | $ 114.89M | $ 44.57M | $ 43.62M | $ 36.21M | $ 30.03M |
| Stockholders' Equity | $ -113.40M | $ -44.55M | $ -43.50M | $ -36.20M | $ -30.03M |
| Cash Flow | |||||
| Free Cash Flow | $ -93.39K | $ -562.63K | $ -669.46K | $ -327.21K | $ -542.63K |
| Operating Cash Flow | $ -93.39K | $ -562.63K | $ -669.46K | $ -327.21K | $ -542.63K |
| Investing Cash Flow | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
| Financing Cash Flow | $ 480.92K | $ 463.62K | $ 783.21K | $ 327.66K | $ 536.14K |