| 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 | $ -364.50K | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
| Operating Income | $ -27.21M | $ -22.67M | $ -16.14M | $ -8.22M | $ -1.35M |
| EBITDA | $ -29.96M | $ -22.56M | $ -16.14M | $ -8.22M | $ -24.20M |
| Net Income | $ -29.44M | $ -21.61M | $ -15.43M | $ -8.23M | $ -24.38M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 100.41M | $ 17.68M | $ 17.51M | $ 13.44M | $ 17.64M |
| Total Assets | $ 104.84M | $ 22.95M | $ 19.93M | $ 14.91M | $ 18.19M |
| Total Debt | $ 1.07M | $ 1.07M | $ 0.00 | $ 0.00 | $ 50.00K |
| Net Debt | $ -92.86M | $ -16.61M | $ -17.51M | $ -13.44M | $ -17.59M |
| Total Liabilities | $ 11.04M | $ 9.70M | $ 3.72M | $ 1.75M | $ 202.04K |
| Stockholders' Equity | $ 93.80M | $ 13.25M | $ 16.41M | $ 13.16M | $ 17.99M |
| Cash Flow | |||||
| Free Cash Flow | $ -24.66M | $ -15.77M | $ -11.42M | $ -7.41M | $ -1.59M |
| Operating Cash Flow | $ -23.93M | $ -14.60M | $ -11.37M | $ -7.41M | $ -1.59M |
| Investing Cash Flow | $ -7.21M | $ -1.18M | $ -52.09K | $ 0.00 | $ -802.00 |
| Financing Cash Flow | $ 107.39M | $ 15.95M | $ 15.46M | $ 3.23M | $ 18.85M |