| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 2.06M | $ 9.55M | $ 4.86M | $ 7.40M | $ 5.54M |
| Gross Profit | $ -6.81M | $ -947.00K | $ -5.17M | $ -2.65M | $ -2.96M |
| Operating Income | $ -21.52M | $ -19.20M | $ -29.59M | $ -21.94M | $ -20.42M |
| EBITDA | $ -18.32M | $ -17.61M | $ -29.19M | $ -35.20M | $ -19.20M |
| Net Income | $ -20.46M | $ -19.43M | $ -28.30M | $ -36.68M | $ -21.09M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 4.34M | $ 12.33M | $ 4.79M | $ 10.57M | $ 11.88M |
| Total Assets | $ 7.07M | $ 31.79M | $ 55.45M | $ 83.98M | $ 80.65M |
| Total Debt | $ 70.01K | $ 3.06M | $ 7.25M | $ 8.04M | $ 8.72M |
| Net Debt | $ -2.92M | $ -9.27M | $ 2.46M | $ -2.53M | $ -3.16M |
| Total Liabilities | $ 2.90M | $ 8.58M | $ 13.13M | $ 17.04M | $ 14.43M |
| Stockholders' Equity | $ 4.17M | $ 23.21M | $ 42.32M | $ 66.93M | $ 66.22M |
| Cash Flow | |||||
| Free Cash Flow | $ -10.09M | $ -19.08M | $ -27.36M | $ -29.27M | $ -18.37M |
| Operating Cash Flow | $ -9.74M | $ -18.26M | $ -25.47M | $ -21.98M | $ -10.79M |
| Investing Cash Flow | $ 754.48K | $ 26.93M | $ 20.90M | $ -12.40M | $ -24.39M |
| Financing Cash Flow | $ -957.99K | $ -1.13M | $ -1.30M | $ 33.28M | $ 13.21M |