| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 19 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
| Gross Profit | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
| Operating Income | $ -21.44M | $ -11.60M | $ -16.49M | $ -18.75M | $ -10.79M |
| EBITDA | $ -18.40M | $ -3.53M | $ 5.79M | $ -6.00M | $ -30.64M |
| Net Income | $ -25.34M | $ -13.43M | $ 898.59K | $ -6.40M | $ -31.32M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 3.79M | $ 20.10M | $ 708.11K | $ 555.00K | $ 61.97K |
| Total Assets | $ 97.60M | $ 61.99M | $ 32.93M | $ 4.07M | $ 732.88K |
| Total Debt | $ 117.67M | $ 70.27M | $ 36.07M | $ 2.56M | $ 2.65M |
| Net Debt | $ 113.88M | $ 50.16M | $ 35.36M | $ 2.08M | $ 2.59M |
| Total Liabilities | $ 149.74M | $ 88.36M | $ 59.11M | $ 38.31M | $ 33.97M |
| Stockholders' Equity | $ -52.14M | $ -26.37M | $ -26.18M | $ -34.24M | $ -33.24M |
| Cash Flow | |||||
| Free Cash Flow | $ -51.06M | $ -23.73M | $ -33.33M | $ -11.47M | $ -4.17M |
| Operating Cash Flow | $ -10.42M | $ -12.33M | $ -22.50M | $ -11.37M | $ -3.95M |
| Investing Cash Flow | $ -40.64M | $ -11.40M | $ -11.17M | $ -94.69K | $ -219.53K |
| Financing Cash Flow | $ 32.74M | $ 43.12M | $ 40.37M | $ 8.38M | $ 4.20M |