| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 0.00 | $ 7.81M | $ 7.30M | $ 6.07M | $ 5.17M |
| Gross Profit | $ 0.00 | $ 640.00K | $ -8.22M | $ -12.17M | $ -10.21M |
| Operating Income | $ -5.17M | $ -9.76M | $ -14.74M | $ -18.95M | $ -20.17M |
| EBITDA | $ -5.16M | $ -7.04M | $ -14.61M | $ -18.79M | $ -16.42M |
| Net Income | $ -5.16M | $ -9.56M | $ -14.12M | $ -18.84M | $ -20.17M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 4.09M | $ 9.52M | $ 19.17M | $ 35.63M | $ 53.84M |
| Total Assets | $ 4.14M | $ 9.94M | $ 33.96M | $ 40.95M | $ 58.82M |
| Total Debt | $ 0.00 | $ 0.00 | $ 8.76M | $ 857.00K | $ 2.29M |
| Net Debt | $ -4.09M | $ -9.52M | $ -10.42M | $ -34.77M | $ -51.55M |
| Total Liabilities | $ 329.00K | $ 996.00K | $ 15.96M | $ 9.84M | $ 11.37M |
| Stockholders' Equity | $ 3.81M | $ 8.95M | $ 18.00M | $ 31.11M | $ 47.45M |
| Cash Flow | |||||
| Free Cash Flow | $ -5.43M | $ -11.11M | $ -16.66M | $ -19.44M | $ -19.87M |
| Operating Cash Flow | $ -5.43M | $ -10.72M | $ -15.98M | $ -19.36M | $ -19.73M |
| Investing Cash Flow | $ 0.00 | $ -398.00K | $ -676.00K | $ -86.00K | $ -144.00K |
| Financing Cash Flow | $ 0.00 | $ 0.00 | $ 53.00K | $ 1.23M | $ 43.48M |