| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 36.25K | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
| Gross Profit | $ 0.00 | $ -48.95K | $ -29.27K | $ -106.21K | $ -537.40K |
| Operating Income | $ -7.08M | $ -15.62M | $ -15.77M | $ -12.68M | $ -59.06M |
| EBITDA | $ -7.08M | $ -15.57M | $ -15.74M | $ -14.58M | $ -57.99M |
| Net Income | $ -6.55M | $ -18.06M | $ -15.79M | $ -14.63M | $ -58.54M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 899.78K | $ 163.48K | $ 3.71M | $ 1.36M | $ 8.25M |
| Total Assets | $ 48.55M | $ 85.41M | $ 6.88M | $ 5.44M | $ 11.79M |
| Total Debt | $ 2.16M | $ 140.53K | $ 826.84K | $ 883.71K | $ 1.03M |
| Net Debt | $ 1.26M | $ -22.94K | $ -2.88M | $ -479.20K | $ -7.22M |
| Total Liabilities | $ 19.72M | $ 27.61M | $ 3.28M | $ 2.70M | $ 19.61M |
| Stockholders' Equity | $ 24.94M | $ 57.80M | $ 3.60M | $ 2.74M | $ -7.82M |
| Cash Flow | |||||
| Free Cash Flow | $ -5.70M | $ -9.22M | $ -12.88M | $ -22.34M | $ -42.61M |
| Operating Cash Flow | $ -5.70M | $ -9.22M | $ -12.38M | $ -22.34M | $ -32.29M |
| Investing Cash Flow | $ 323.48K | $ 88.17K | $ -500.00K | $ 0.00 | $ -10.32M |
| Financing Cash Flow | $ 5.89M | $ 5.58M | $ 15.23M | $ 15.74M | $ 44.76M |