| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
| Gross Profit | $ 0.00 | $ 0.00 | $ -198.00K | $ -30.00K | $ 0.00 |
| Operating Income | $ -40.00M | $ -31.67M | $ -12.82M | $ -9.80M | $ -5.74M |
| EBITDA | $ -35.67M | $ -31.20M | $ -12.43M | $ -9.64M | $ -5.73M |
| Net Income | $ -36.14M | $ -31.63M | $ -12.65M | $ -9.67M | $ -5.75M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 145.15M | $ 88.16M | $ 42.09M | $ 17.34M | $ 25.62M |
| Total Assets | $ 152.13M | $ 94.64M | $ 44.27M | $ 18.35M | $ 25.74M |
| Total Debt | $ 537.00K | $ 886.00K | $ 866.00K | $ 31.81M | $ 31.81M |
| Net Debt | $ -31.14M | $ -87.27M | $ -41.22M | $ 14.46M | $ 6.19M |
| Total Liabilities | $ 6.31M | $ 4.21M | $ 2.77M | $ 33.44M | $ 32.78M |
| Stockholders' Equity | $ 145.82M | $ 90.43M | $ 41.50M | $ -15.09M | $ -7.04M |
| Cash Flow | |||||
| Free Cash Flow | $ -29.39M | $ -29.90M | $ -11.85M | $ -7.55M | $ -4.46M |
| Operating Cash Flow | $ -29.23M | $ -29.84M | $ -11.46M | $ -7.47M | $ -4.44M |
| Investing Cash Flow | $ -110.57M | $ -63.00K | $ -394.00K | $ -56.00K | $ -20.00K |
| Financing Cash Flow | $ 83.59M | $ 75.96M | $ 36.96M | $ -583.00K | $ 28.06M |