| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 593.00K | $ 683.00K | $ 488.00K | $ 386.00K | $ 359.00K |
| Gross Profit | $ -311.00K | $ 683.00K | $ 488.00K | $ 386.00K | $ 359.00K |
| Operating Income | $ -48.96M | $ -48.65M | $ -45.41M | $ -39.90M | $ -28.86M |
| EBITDA | $ -44.97M | $ -48.25M | $ -45.01M | $ -39.67M | $ -28.40M |
| Net Income | $ -45.88M | $ -45.43M | $ -41.44M | $ -38.70M | $ -28.29M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 58.30M | $ 91.75M | $ 74.82M | $ 105.27M | $ 140.82M |
| Total Assets | $ 61.88M | $ 97.19M | $ 81.64M | $ 116.19M | $ 149.54M |
| Total Debt | $ 832.00K | $ 1.52M | $ 2.15M | $ 2.71M | $ 3.12M |
| Net Debt | $ -16.64M | $ -49.95M | $ -19.51M | $ -13.63M | $ -8.82M |
| Total Liabilities | $ 16.50M | $ 14.24M | $ 11.90M | $ 9.85M | $ 9.13M |
| Stockholders' Equity | $ 45.39M | $ 82.95M | $ 69.74M | $ 106.34M | $ 140.42M |
| Cash Flow | |||||
| Free Cash Flow | $ -37.97M | $ -37.77M | $ -31.47M | $ -34.71M | $ -23.25M |
| Operating Cash Flow | $ -37.92M | $ -37.69M | $ -30.89M | $ -33.82M | $ -23.04M |
| Investing Cash Flow | $ 1.34M | $ 13.73M | $ 36.20M | $ 38.15M | $ -131.45M |
| Financing Cash Flow | $ 2.58M | $ 53.78M | $ 0.00 | $ 75.00K | $ 35.45M |