| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
| Gross Profit | $ 0.00 | $ -389.00K | $ 0.00 | $ 0.00 | $ 0.00 |
| Operating Income | $ -26.57M | $ -42.03M | $ -29.16M | $ -34.64M | $ -26.99M |
| EBITDA | $ -25.79M | $ -40.14M | $ -27.66M | $ -33.45M | $ -26.65M |
| Net Income | $ -26.26M | $ -41.84M | $ -29.49M | $ -35.71M | $ -28.30M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 7.71M | $ 30.27M | $ 39.23M | $ 31.23M | $ 51.83M |
| Total Assets | $ 16.93M | $ 41.49M | $ 51.60M | $ 46.09M | $ 73.24M |
| Total Debt | $ 8.14M | $ 15.37M | $ 20.66M | $ 22.11M | $ 18.54M |
| Net Debt | $ 434.00K | $ -14.90M | $ -18.57M | $ -9.12M | $ -33.29M |
| Total Liabilities | $ 10.26M | $ 22.36M | $ 24.84M | $ 27.98M | $ 37.12M |
| Stockholders' Equity | $ 6.67M | $ 19.13M | $ 26.77M | $ 18.11M | $ 36.12M |
| Cash Flow | |||||
| Free Cash Flow | $ -26.82M | $ -33.46M | $ -27.53M | $ -31.63M | $ -26.09M |
| Operating Cash Flow | $ -26.82M | $ -33.03M | $ -27.36M | $ -31.07M | $ -25.96M |
| Investing Cash Flow | $ 0.00 | $ -435.00K | $ -170.00K | $ -562.00K | $ -97.00K |
| Financing Cash Flow | $ 4.26M | $ 24.50M | $ 35.60M | $ 11.40M | $ 59.06M |