| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 0.00 | $ 0.00 | $ 700.00K | $ 1.42M | $ 0.00 |
| Gross Profit | $ 0.00 | $ -1.21M | $ -11.24M | $ -550.00K | $ -665.00K |
| Operating Income | $ -56.26M | $ -43.57M | $ -58.06M | $ -63.01M | $ -49.97M |
| EBITDA | $ -55.08M | $ -42.37M | $ -56.70M | $ -61.87M | $ -48.87M |
| Net Income | $ -53.59M | $ -42.21M | $ -58.51M | $ -63.66M | $ -49.74M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 118.04M | $ 44.37M | $ 61.14M | $ 28.61M | $ 20.48M |
| Total Assets | $ 132.46M | $ 59.15M | $ 77.88M | $ 54.25M | $ 41.29M |
| Total Debt | $ 8.90M | $ 9.14M | $ 75.96M | $ 11.25M | $ 11.36M |
| Net Debt | $ -109.14M | $ -35.22M | $ 14.82M | $ -17.36M | $ -1.11M |
| Total Liabilities | $ 17.60M | $ 14.79M | $ 80.13M | $ 18.56M | $ 18.40M |
| Stockholders' Equity | $ 114.86M | $ 44.36M | $ -2.25M | $ 35.69M | $ 22.89M |
| Cash Flow | |||||
| Free Cash Flow | $ -36.47M | $ -33.16M | $ -47.41M | $ -54.53M | $ -35.81M |
| Operating Cash Flow | $ -36.34M | $ -33.04M | $ -47.01M | $ -54.10M | $ -35.37M |
| Investing Cash Flow | $ -125.00K | $ -121.00K | $ -401.00K | $ 7.56M | $ 10.04M |
| Financing Cash Flow | $ 110.14M | $ 16.39M | $ 79.94M | $ 62.69M | $ 30.89M |