| 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 | $ -31.00K | $ 0.00 | $ 0.00 | $ -84.00K | $ -75.00K |
| Operating Income | $ -7.63M | $ 5.40K | $ 6.34M | $ -6.96M | $ -8.40M |
| EBITDA | $ -3.97M | $ -5.35K | $ -6.34M | $ -6.96M | $ -8.38M |
| Net Income | $ -4.96M | $ -7.44K | $ -6.99M | $ -7.14M | $ -17.05M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 104.75M | $ 31.74M | $ 10.49M | $ 19.86M | $ 27.31M |
| Total Assets | $ 347.97M | $ 135.47M | $ 114.08M | $ 69.58M | $ 54.42M |
| Total Debt | $ 57.00K | $ 16.00K | $ 67.00K | $ 115.00K | $ 6.88M |
| Net Debt | $ -104.70M | $ -31.73M | $ -10.43M | $ -19.75M | $ -20.43M |
| Total Liabilities | $ 122.14M | $ 30.86M | $ 29.53M | $ 3.60M | $ 10.35M |
| Stockholders' Equity | $ 225.84M | $ 104.61M | $ 84.55M | $ 65.98M | $ 44.08M |
| Cash Flow | |||||
| Free Cash Flow | $ -49.17M | $ -31.60M | $ -38.82M | $ -4.33M | $ -24.89M |
| Operating Cash Flow | $ 1.47M | $ -9.72M | $ -11.52M | $ -3.55M | $ -6.29M |
| Investing Cash Flow | $ -50.63M | $ -21.88M | $ -27.30M | $ -29.80M | $ -18.60M |
| Financing Cash Flow | $ 121.51M | $ 54.03M | $ 29.53M | $ 26.09M | $ 44.95M |