| Mar 26 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 54.23K | $ 2.57M | $ 2.84M | $ 6.72M | $ 0.00 |
| Gross Profit | $ 10.85K | $ 959.40K | $ 560.36K | $ 2.59M | $ -543.60K |
| Operating Income | $ -11.26M | $ -29.48M | $ -25.72M | $ -15.08M | $ -13.37M |
| EBITDA | $ -5.67M | $ -27.68M | $ -23.58M | $ -14.06M | $ -12.32M |
| Net Income | $ -7.96M | $ -30.02M | $ -24.99M | $ -14.90M | $ -12.86M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 1.95M | $ 4.67M | $ 3.60M | $ 32.06M | $ 36.71M |
| Total Assets | $ 24.52M | $ 30.24M | $ 28.51M | $ 46.81M | $ 53.51M |
| Total Debt | $ 6.81M | $ 13.69M | $ 6.30M | $ 6.41M | $ 0.00 |
| Net Debt | $ 4.86M | $ 9.02M | $ 2.71M | $ -15.92M | $ -11.73M |
| Total Liabilities | $ 21.76M | $ 37.01M | $ 15.05M | $ 9.38M | $ 2.32M |
| Stockholders' Equity | $ 2.76M | $ -6.77M | $ 13.46M | $ 37.43M | $ 51.19M |
| Cash Flow | |||||
| Free Cash Flow | $ -13.39M | $ -14.49M | $ -28.72M | $ -20.66M | $ -11.02M |
| Operating Cash Flow | $ -13.39M | $ -14.23M | $ -22.51M | $ -10.39M | $ -10.98M |
| Investing Cash Flow | $ 0.00 | $ -261.62K | $ 3.80M | $ 14.71M | $ -35.02M |
| Financing Cash Flow | $ 10.67M | $ 15.57M | $ -14.53K | $ 6.27M | $ 49.27M |