| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 54.82K | $ 135.97K | $ 525.88K | $ 116.53K | $ 1.67M |
| Gross Profit | $ 31.82K | $ 69.64K | $ 384.58K | $ -388.69K | $ 14.14M |
| Operating Income | $ -1.06M | $ -1.52M | $ -1.54M | $ -2.95M | $ -3.55M |
| EBITDA | $ -993.10K | $ -1.35M | $ -868.41K | $ -3.09M | $ -3.68M |
| Net Income | $ -1.53M | $ 759.51K | $ -5.24M | $ -3.96M | $ -2.70M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 4.45K | $ 7.71K | $ 35.44K | $ 12.27K | $ 129.52K |
| Total Assets | $ 452.45K | $ 553.30K | $ 712.38K | $ 11.64M | $ 16.86M |
| Total Debt | $ 1.00M | $ 1.07M | $ 798.19K | $ 505.81K | $ 12.56M |
| Net Debt | $ 998.43K | $ 1.06M | $ 497.90K | $ 493.54K | $ 12.41M |
| Total Liabilities | $ 6.99M | $ 5.84M | $ 9.75M | $ 12.36M | $ 22.76M |
| Stockholders' Equity | $ -6.51M | $ -5.26M | $ -7.25M | $ -2.01M | $ -7.56M |
| Cash Flow | |||||
| Free Cash Flow | $ -180.39K | $ -99.96K | $ -442.66K | $ -515.52K | $ -2.98M |
| Operating Cash Flow | $ -180.39K | $ -99.96K | $ -442.66K | $ -515.52K | $ -2.86M |
| Investing Cash Flow | $ -5.21K | $ 1.00K | $ 592.48K | $ 0.00 | $ 371.43K |
| Financing Cash Flow | $ 176.68K | $ 61.99K | $ -235.07K | $ 499.95K | $ 2.02M |