| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
| Gross Profit | $ -228.00K | $ 0.00 | $ -252.00K | $ -235.00K | $ 0.00 |
| Operating Income | $ -47.80M | $ -53.97M | $ -50.72M | $ -43.55M | $ -28.60M |
| EBITDA | $ -47.80M | $ -33.68M | $ -25.51M | $ -21.13M | $ -10.73M |
| Net Income | $ -23.49M | $ -33.97M | $ -25.79M | $ 757.00K | $ -11.72M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 36.81M | $ 25.01M | $ 29.92M | $ 41.56M | $ 54.72M |
| Total Assets | $ 48.39M | $ 30.23M | $ 35.16M | $ 50.42M | $ 59.14M |
| Total Debt | $ 638.00K | $ 814.00K | $ 1.24M | $ 1.48M | $ 0.00 |
| Net Debt | $ -36.17M | $ -24.20M | $ -28.68M | $ -40.08M | $ -54.72M |
| Total Liabilities | $ 14.12M | $ 11.48M | $ 10.69M | $ 10.18M | $ 7.86M |
| Stockholders' Equity | $ 34.27M | $ 18.75M | $ 24.47M | $ 40.25M | $ 51.27M |
| Cash Flow | |||||
| Free Cash Flow | $ -24.59M | $ -28.48M | $ -16.16M | $ -18.70M | $ -3.66M |
| Operating Cash Flow | $ -24.59M | $ -28.47M | $ -16.02M | $ -18.53M | $ -3.63M |
| Investing Cash Flow | $ 9.00K | $ -4.00K | $ -147.00K | $ -171.00K | $ -27.00K |
| Financing Cash Flow | $ 36.57M | $ 23.57M | $ 4.52M | $ 5.55M | $ 53.20M |