| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 340.66K | $ 384.08K | $ 534.72K | $ 1.07M | $ 953.68K |
| Gross Profit | $ 119.22K | $ 75.54K | $ 215.75K | $ 456.71K | $ 410.04K |
| Operating Income | $ -199.80K | $ -306.56K | $ -421.95K | $ -562.12K | $ -336.12K |
| EBITDA | $ -197.16K | $ -305.45K | $ -421.95K | $ -562.12K | $ -336.06K |
| Net Income | $ -230.70K | $ -315.93K | $ -421.95K | $ -562.12K | $ -338.90K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 30.76K | $ 26.51K | $ 203.88K | $ 267.48K | $ 752.40K |
| Total Assets | $ 174.56K | $ 322.32K | $ 398.77K | $ 598.13K | $ 1.16M |
| Total Debt | $ 0.00 | $ 234.38K | $ 0.00 | $ 0.00 | $ 0.00 |
| Net Debt | $ -30.76K | $ 207.86K | $ -203.88K | $ -267.48K | $ -752.40K |
| Total Liabilities | $ 27.76K | $ 387.32K | $ 141.05K | $ 21.04K | $ 9.55K |
| Stockholders' Equity | $ 146.79K | $ -65.00K | $ 257.72K | $ 577.09K | $ 1.15M |
| Cash Flow | |||||
| Free Cash Flow | $ -15.75K | $ -473.57K | $ -243.79K | $ -389.15K | $ -72.74K |
| Operating Cash Flow | $ -15.75K | $ -455.07K | $ -243.78K | $ -389.15K | $ -72.74K |
| Investing Cash Flow | $ 0.00 | $ -18.50K | $ 0.00 | $ 0.00 | $ 0.00 |
| Financing Cash Flow | $ 20.00K | $ 296.20K | $ 180.19K | $ -95.77K | $ 755.99K |