| Dec 25 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 385.31K | $ 438.27K | $ 97.73K | $ 51.90K | $ 104.39K |
| Gross Profit | $ 196.63K | $ 249.02K | $ 8.47K | $ 14.92K | $ 34.72K |
| Operating Income | $ -1.46M | $ -1.91M | $ -1.92M | $ -924.95K | $ -1.17M |
| EBITDA | $ -1.36M | $ -1.88M | $ -12.54M | $ -365.66K | $ -6.25M |
| Net Income | $ -2.05M | $ 8.18M | $ -13.10M | $ -769.18K | $ -6.59M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 29.78K | $ 0.00 | $ 90.91K | $ -143.32K | $ -216.60K |
| Total Assets | $ 584.56K | $ 754.91K | $ 780.02K | $ 301.79K | $ 339.83K |
| Total Debt | $ 9.76M | $ 8.55M | $ 8.20M | $ 5.04M | $ 8.48M |
| Net Debt | $ 9.75M | $ 8.55M | $ 8.10M | $ 5.18M | $ 8.69M |
| Total Liabilities | $ 17.41M | $ 13.13M | $ 21.66M | $ 11.80M | $ 12.04M |
| Stockholders' Equity | $ -16.83M | $ -12.38M | $ -20.88M | $ -11.49M | $ -11.70M |
| Cash Flow | |||||
| Free Cash Flow | $ -1.19M | $ -820.42K | $ -1.78M | $ -883.99K | $ -743.66K |
| Operating Cash Flow | $ -1.16M | $ -762.43K | $ -1.74M | $ -878.09K | $ -743.66K |
| Investing Cash Flow | $ -51.05K | $ 27.31K | $ -293.54K | $ -5.91K | $ 0.00 |
| Financing Cash Flow | $ 1.19M | $ 644.22K | $ 2.13M | $ 883.99K | $ 743.66K |