| 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 | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
| Operating Income | $ -34.40M | $ -26.68M | $ -21.27M | $ -14.00M | $ -13.65M |
| EBITDA | $ -34.35M | $ -26.64M | $ -21.24M | $ -13.98M | $ -13.62M |
| Net Income | $ -32.77M | $ -24.44M | $ -19.38M | $ -13.68M | $ -13.59M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 59.89M | $ 44.15M | $ 52.90M | $ 33.50M | $ 45.11M |
| Total Assets | $ 61.37M | $ 46.34M | $ 54.16M | $ 34.40M | $ 45.55M |
| Total Debt | $ 240.00K | $ 340.00K | $ 400.00K | $ 469.00K | $ 52.00K |
| Net Debt | $ -15.41M | $ -2.69M | $ -4.14M | $ -4.26M | $ -4.66M |
| Total Liabilities | $ 5.26M | $ 5.63M | $ 3.10M | $ 2.57M | $ 1.53M |
| Stockholders' Equity | $ 56.11M | $ 40.72M | $ 51.06M | $ 31.83M | $ 44.02M |
| Cash Flow | |||||
| Free Cash Flow | $ -29.10M | $ -22.10M | $ -18.75M | $ -11.59M | $ -12.27M |
| Operating Cash Flow | $ -29.06M | $ -22.08M | $ -18.73M | $ -11.51M | $ -12.25M |
| Investing Cash Flow | $ -2.19M | $ 8.56M | $ -18.30M | $ 11.54M | $ -20.54M |
| Financing Cash Flow | $ 43.88M | $ 11.99M | $ 36.84M | $ -6.00K | $ 30.09M |