| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 14.93M | $ 16.95M | $ 0.00 | $ 0.00 | $ 0.00 |
| Gross Profit | $ 14.93M | $ 16.95M | $ 0.00 | $ 0.00 | $ 0.00 |
| Operating Income | $ -61.72M | $ -53.85M | $ -7.34M | $ -6.46M | - |
| EBITDA | $ -59.89M | $ -47.41M | $ -35.67M | $ -30.45M | $ 0.00 |
| Net Income | $ -69.46M | $ -56.95M | $ 49.31M | $ 15.85M | - |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 16.71M | $ 27.76M | $ 0.00 | $ 0.00 | $ 0.00 |
| Total Assets | $ 35.56M | $ 46.29M | $ 1.01B | $ 417.42K | $ 523.48K |
| Total Debt | $ 41.73M | $ 42.33M | $ 233.24K | $ 181.86K | $ 147.38K |
| Net Debt | $ 25.02M | $ 14.58M | $ 1.46M | $ 181.86K | $ 147.38K |
| Total Liabilities | $ 286.40M | $ 233.39M | $ 61.15M | $ 404.92K | $ 512.32K |
| Stockholders' Equity | $ -250.84M | $ -187.10M | $ 952.33M | $ 12.50K | $ 11.15K |
| Cash Flow | |||||
| Free Cash Flow | $ -54.15M | $ -47.11M | $ -2.21M | $ -1.41M | $ 0.00 |
| Operating Cash Flow | $ -50.96M | $ -43.84M | $ -2.21M | $ -1.41M | $ 0.00 |
| Investing Cash Flow | $ -3.21M | $ 17.28M | $ 0.00 | $ -1.00B | $ 0.00 |
| Financing Cash Flow | $ 43.13M | $ 12.03M | $ 1.50M | $ 1.00B | $ 0.00 |