| Dec 25 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 694.35K | $ 0.00 | $ 1.01M | $ 6.14M | $ 2.35M |
| Gross Profit | $ 168.12K | $ -872.00 | $ 7.51K | $ 265.80K | $ 228.84K |
| Operating Income | $ -91.15K | $ -390.48K | $ -412.61K | $ -403.96K | $ 7.87K |
| EBITDA | $ -91.15K | $ -330.70K | $ -412.61K | $ -403.96K | $ 7.87K |
| Net Income | $ -98.45K | $ -542.57K | $ -377.81K | $ -2.05M | $ -24.91K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 23.48K | $ 0.00 | $ 15.13K | $ 71.31K | $ 81.44K |
| Total Assets | $ 23.48K | $ 0.00 | $ 15.13K | $ 71.31K | $ 101.44K |
| Total Debt | $ 250.00K | $ 337.06K | $ 259.00K | $ 263.00K | $ 169.52K |
| Net Debt | $ 226.52K | $ 337.06K | $ 243.87K | $ 191.69K | $ 88.08K |
| Total Liabilities | $ 2.82M | $ 2.45M | $ 2.02M | $ 1.91M | $ 1.79M |
| Stockholders' Equity | $ -2.80M | $ -2.45M | $ -2.01M | $ -1.84M | $ -1.69M |
| Cash Flow | |||||
| Free Cash Flow | $ -40.46K | $ -194.52K | $ -131.19K | $ -146.62K | $ 70.00 |
| Operating Cash Flow | $ -40.46K | $ -194.52K | $ -131.19K | $ -146.62K | $ 70.00 |
| Investing Cash Flow | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
| Financing Cash Flow | $ 44.18K | $ 179.40K | $ 75.00K | $ 136.50K | $ 0.00 |