| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 236.85K | $ 95.61K | $ 40.50K | $ 0.00 | $ 0.00 |
| Gross Profit | $ -1.88M | $ 88.21K | $ 37.99K | $ -1.05M | $ -878.52K |
| Operating Income | $ -20.76M | $ -23.09M | $ -21.23M | $ -17.14M | $ -17.00M |
| EBITDA | $ -18.65M | $ -20.66M | $ -19.73M | $ -16.19M | $ -17.75M |
| Net Income | $ -20.31M | $ -22.54M | $ -21.04M | $ -17.23M | $ -18.63M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 69.02M | $ 27.67M | $ 31.43M | $ 24.10M | $ 23.43M |
| Total Assets | $ 81.67M | $ 37.81M | $ 41.78M | $ 29.26M | $ 27.23M |
| Total Debt | $ 2.60M | $ 2.77M | $ 2.91M | $ 358.25K | $ 536.45K |
| Net Debt | $ -66.42M | $ -24.90M | $ -28.52M | $ -23.74M | $ -22.90M |
| Total Liabilities | $ 7.02M | $ 4.38M | $ 5.35M | $ 1.71M | $ 2.02M |
| Stockholders' Equity | $ 74.65M | $ 33.42M | $ 36.43M | $ 27.55M | $ 25.20M |
| Cash Flow | |||||
| Free Cash Flow | $ -15.08M | $ -18.25M | $ -15.84M | $ -12.10M | $ -11.42M |
| Operating Cash Flow | $ -13.75M | $ -15.55M | $ -12.24M | $ -10.53M | $ -10.30M |
| Investing Cash Flow | $ -1.82M | $ -2.70M | $ -2.96M | $ -2.21M | $ -1.12M |
| Financing Cash Flow | $ 56.92M | $ 14.48M | $ 22.52M | $ 13.41M | $ 31.55M |