| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 0.00 | $ 0.00 | $ 0.00 | $ 115.00K | $ 0.00 |
| Gross Profit | $ -1.50M | $ -173.72K | $ -6.77M | $ -5.43M | $ -6.88M |
| Operating Income | $ -1.73M | $ -1.94M | $ -6.61M | $ -19.64M | $ -22.89M |
| EBITDA | $ -5.33M | $ -1.74K | $ -1.78M | $ -18.89M | $ -22.35M |
| Net Income | $ -9.76M | $ -5.88K | $ -2.65M | $ -6.00M | $ -25.80M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 105.00K | $ 58.00K | $ 64.00K | $ 9.86K | $ 457.00K |
| Total Assets | $ 5.56M | $ 5.51M | $ 1.61M | $ 6.32M | $ 7.08M |
| Total Debt | $ 24.55M | $ 20.37M | $ 18.67M | $ 3.49M | $ 9.51M |
| Net Debt | $ 24.44M | $ 20.31M | $ 18.66M | $ 3.48M | $ 9.38M |
| Total Liabilities | $ 38.07M | $ 32.28M | $ 30.38M | $ 25.35M | $ 19.09M |
| Stockholders' Equity | $ -32.50M | $ -26.77M | $ -6.81M | $ -19.03M | $ -12.00M |
| Cash Flow | |||||
| Free Cash Flow | $ -2.40M | $ -2.67M | $ -2.52M | $ -4.65M | $ -6.08M |
| Operating Cash Flow | $ -2.59M | $ -2.67M | $ -2.32M | $ -4.65M | $ -6.08M |
| Investing Cash Flow | $ -8.00K | $ 60.00K | $ -196.66K | $ 166.72K | $ -421.31K |
| Financing Cash Flow | $ 2.45M | $ 2.66M | $ 2.51M | $ 4.45M | $ 5.55M |