| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 377.00K | $ 108.00K | $ 300.00K | $ 0.00 | $ 500.00K |
| Gross Profit | $ 179.00K | $ 37.00K | $ 27.00K | $ -2.00K | $ 500.00K |
| Operating Income | $ -1.21M | $ -1.02M | $ -802.00K | $ -1.12M | $ -442.00K |
| EBITDA | $ -1.21M | $ -1.02M | $ -782.00K | $ -1.08M | $ -439.00K |
| Net Income | $ -1.24M | $ -985.00K | $ -726.00K | $ -1.08M | $ -888.00K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 750.00K | $ 1.26M | $ 2.28M | $ 2.85M | $ 3.56M |
| Total Assets | $ 1.25M | $ 1.63M | $ 2.48M | $ 2.99M | $ 3.61M |
| Total Debt | $ 135.00K | $ 169.00K | $ 412.00K | $ 305.00K | $ 297.00K |
| Net Debt | $ -615.00K | $ -1.09M | $ -1.87M | $ -2.54M | $ -3.26M |
| Total Liabilities | $ 1.15M | $ 776.00K | $ 671.00K | $ 566.00K | $ 508.00K |
| Stockholders' Equity | $ 100.00K | $ 851.00K | $ 1.81M | $ 2.43M | $ 3.10M |
| Cash Flow | |||||
| Free Cash Flow | $ -1.02M | $ -995.00K | $ -566.00K | $ -707.00K | $ -234.00K |
| Operating Cash Flow | $ -811.00K | $ -918.00K | $ -548.00K | $ -672.00K | $ -234.00K |
| Investing Cash Flow | $ -205.00K | $ -77.00K | $ -18.00K | $ -35.00K | $ 0.00 |
| Financing Cash Flow | $ 475.00K | $ 0.00 | $ 0.00 | $ 0.00 | $ 3.69M |