| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 0.00 | $ 0.00 | $ 86.00K | $ 0.00 | $ 0.00 |
| Gross Profit | $ -16.00K | $ -15.00K | $ 71.00K | - | $ 0.00 |
| Operating Income | $ -14.67M | $ -9.58M | $ -8.87M | $ -7.21M | $ -1.67M |
| EBITDA | $ -14.55M | $ -9.57M | $ -8.76M | $ -7.20M | $ -1.67M |
| Net Income | $ -14.59M | $ -9.34M | $ -8.79M | $ -7.25M | $ -4.05M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 4.26M | $ 8.03M | $ 4.10M | $ 16.54M | $ 15.68M |
| Total Assets | $ 4.53M | $ 9.93M | $ 12.33M | $ 19.07M | $ 17.80M |
| Total Debt | $ 45.00K | $ 86.00K | $ 0.00 | $ 0.00 | $ 0.00 |
| Net Debt | $ -4.22M | $ -7.94M | $ -4.10M | $ -16.54M | $ -15.68M |
| Total Liabilities | $ 2.70M | $ 2.69M | $ 1.31M | $ 991.00K | $ 1.18M |
| Stockholders' Equity | $ 1.82M | $ 7.24M | $ 11.02M | $ 18.08M | $ 16.62M |
| Cash Flow | |||||
| Free Cash Flow | $ -12.63M | $ -6.69M | $ -6.46M | $ -6.60M | $ -2.57M |
| Operating Cash Flow | $ -12.62M | $ -6.68M | $ -6.46M | $ -6.55M | $ -2.56M |
| Investing Cash Flow | $ -13.00K | $ 5.99M | $ -6.01M | $ -50.00K | $ -10.00K |
| Financing Cash Flow | $ 8.86M | $ 4.62M | $ 0.00 | $ 7.48M | $ 17.31M |