| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 40.00K | $ 18.00K | $ 286.00K | $ 441.00K | $ 0.00 |
| Gross Profit | $ 40.00K | $ 18.00K | $ 229.00K | $ 242.00K | $ -550.00K |
| Operating Income | $ -12.86M | $ -28.51M | $ -27.27M | $ -33.41M | $ -54.30M |
| EBITDA | $ -12.42M | $ -28.15M | $ -26.97M | $ -33.21M | $ -58.59M |
| Net Income | $ -10.33M | $ -29.04M | $ -27.05M | $ -31.92M | $ -52.22M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 155.00K | $ 293.00K | $ 458.00K | $ 11.66M | $ 28.27M |
| Total Assets | $ 842.00K | $ 1.80M | $ 4.11M | $ 15.52M | $ 30.39M |
| Total Debt | $ 102.00K | $ 452.00K | $ 765.00K | $ 656.00K | $ 314.00K |
| Net Debt | $ -40.00K | $ 262.00K | $ 408.00K | $ -11.00M | $ -27.95M |
| Total Liabilities | $ 2.26M | $ 4.68M | $ 3.71M | $ 2.95M | $ 5.11M |
| Stockholders' Equity | $ -1.44M | $ -2.91M | $ 418.00K | $ 12.35M | $ 24.48M |
| Cash Flow | |||||
| Free Cash Flow | $ -4.76M | $ -17.50M | $ -21.87M | $ -26.94M | $ -26.69M |
| Operating Cash Flow | $ -4.76M | $ -17.31M | $ -21.70M | $ -26.40M | $ -26.60M |
| Investing Cash Flow | $ 0.00 | $ -186.00K | $ -168.00K | $ -542.00K | $ -87.00K |
| Financing Cash Flow | $ 4.71M | $ 17.33M | $ 10.57M | $ 10.33M | $ 42.85M |