Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 400.00K | $ 225.00K | $ 0.00 | $ 1.88M | $ 2.37M |
Gross Profit | $ 0.00 | $ 225.00K | $ -1.11M | $ 2.17M | $ 909.00K |
Operating Income | $ -18.38M | $ -16.63M | $ -29.31M | $ -29.70M | $ -31.11M |
EBITDA | $ -18.38M | $ -14.02M | $ -28.12M | $ -25.72M | $ -18.34M |
Net Income | $ 0.00 | $ -24.91M | $ -29.31M | $ -51.01M | $ -23.21M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 8.58M | $ 14.21M | $ 4.30M | $ 33.52M | $ 96.97M |
Total Assets | $ 23.18M | $ 28.73M | $ 41.21M | $ 99.41M | $ 146.97M |
Total Debt | $ 2.74M | $ 4.46M | $ 17.07M | $ 27.79M | $ 32.72M |
Net Debt | $ -5.84M | $ -9.75M | $ 12.77M | $ 5.12M | $ -44.68M |
Total Liabilities | $ 8.30M | $ 7.41M | $ 25.83M | $ 35.92M | $ 38.40M |
Stockholders' Equity | $ 14.88M | $ 21.32M | $ 15.38M | $ 63.48M | $ 108.58M |
Cash Flow | |||||
Free Cash Flow | $ -15.32M | $ -18.76M | $ -36.17M | $ -49.11M | $ -35.23M |
Operating Cash Flow | $ -15.30M | $ -18.55M | $ -30.44M | $ -37.48M | $ -30.06M |
Investing Cash Flow | $ 742.00K | $ 906.00K | $ 7.01M | $ -5.13M | $ -26.48M |
Financing Cash Flow | $ 8.93M | $ 24.49M | $ 2.30M | $ -6.13M | $ 78.83M |