| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 9.68M | $ 15.14M | $ 58.26M | $ 59.86M | $ 12.09M |
| Gross Profit | $ 665.00K | $ 4.02M | $ -31.80M | $ 5.23M | $ 570.00K |
| Operating Income | $ -10.21M | $ -13.02M | $ -193.33M | $ -35.07M | $ -12.62M |
| EBITDA | $ -26.68M | $ -9.39M | $ -119.62M | $ -32.35M | $ -12.21M |
| Net Income | $ -41.75M | $ -18.65M | $ -188.17M | $ -32.47M | $ -21.62M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 31.17M | $ 434.00K | $ 10.92M | $ 56.56M | $ 8.11M |
| Total Assets | $ 54.02M | $ 45.69M | $ 69.69M | $ 182.05M | $ 21.84M |
| Total Debt | $ 11.04M | $ 21.80M | $ 31.71M | $ 2.77M | $ 13.47M |
| Net Debt | $ -20.13M | $ 21.36M | $ 21.26M | $ -9.24M | $ 5.36M |
| Total Liabilities | $ 25.93M | $ 60.40M | $ 78.73M | $ 44.62M | $ 28.29M |
| Stockholders' Equity | $ 27.86M | $ -14.94M | $ -9.27M | $ 137.06M | $ -6.68M |
| Cash Flow | |||||
| Free Cash Flow | $ -11.59M | $ -31.03M | $ -80.16M | $ -32.47M | $ -14.92M |
| Operating Cash Flow | $ -11.58M | $ -30.97M | $ -72.02M | $ -30.15M | $ -14.78M |
| Investing Cash Flow | $ -54.00K | $ 25.17M | $ -2.32M | $ -104.74M | $ -1.23M |
| Financing Cash Flow | $ 42.37M | $ -4.23M | $ 72.78M | $ 138.79M | $ 23.91M |