| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 0.00 | $ 651.00K | $ 0.00 | $ 378.00K | $ 5.42M |
| Gross Profit | $ -6.72M | $ -4.89M | $ -1.65M | $ -2.63M | $ -616.00K |
| Operating Income | $ -15.25M | $ -16.89M | $ -20.35M | $ -18.12M | $ -40.96M |
| EBITDA | $ -15.16M | $ -16.79M | $ 61.90M | $ -16.14M | $ -35.22M |
| Net Income | $ -13.00M | $ -18.40M | $ 42.52M | $ -35.10M | $ -40.38M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 8.86M | $ 9.38M | $ 15.77M | $ 46.63M | $ 42.89M |
| Total Assets | $ 18.24M | $ 20.39M | $ 47.49M | $ 77.89M | $ 66.30M |
| Total Debt | $ 6.53M | $ 0.00 | $ 10.02M | $ 18.62M | $ 25.60M |
| Net Debt | $ -2.34M | $ -5.72M | $ -5.25M | $ 10.96M | $ -1.68M |
| Total Liabilities | $ 10.24M | $ 6.29M | $ 25.67M | $ 113.79M | $ 122.05M |
| Stockholders' Equity | $ 8.00M | $ 14.11M | $ 21.81M | $ -35.89M | $ -55.75M |
| Cash Flow | |||||
| Free Cash Flow | $ -12.68M | $ -17.59M | $ -28.70M | $ -31.83M | $ -40.36M |
| Operating Cash Flow | $ -12.68M | $ -17.49M | $ -28.33M | $ -30.00M | $ -38.51M |
| Investing Cash Flow | $ 3.78M | $ -528.00K | $ 36.45M | $ -26.12M | $ 34.14M |
| Financing Cash Flow | $ 12.04M | $ 3.47M | $ -507.00K | $ 41.51M | $ 16.96M |