| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
| Gross Profit | $ -44.38K | $ -22.43K | $ -8.81K | $ -6.61K | $ -85.00 |
| Operating Income | $ -23.83M | $ -19.42M | $ -16.41M | $ -10.36M | $ -1.47M |
| EBITDA | $ -26.56M | $ -18.87M | $ -17.15M | $ -10.24M | $ -1.65M |
| Net Income | $ -26.95M | $ -19.13M | $ -17.27M | $ -17.31M | $ -1.70M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 38.93M | $ 14.17M | $ 8.50M | $ 16.31M | $ 1.72M |
| Total Assets | $ 42.56M | $ 16.97M | $ 10.14M | $ 17.27M | $ 2.34M |
| Total Debt | $ 155.53K | $ 119.70K | $ 76.61K | $ 121.65K | $ 226.29K |
| Net Debt | $ -38.78M | $ -14.05M | $ -8.43M | $ -16.19M | $ -1.49M |
| Total Liabilities | $ 5.55M | $ 4.25M | $ 3.20M | $ 1.69M | $ 444.54K |
| Stockholders' Equity | $ 37.01M | $ 12.72M | $ 6.94M | $ 15.58M | $ 1.89M |
| Cash Flow | |||||
| Free Cash Flow | $ -22.81M | $ -17.29M | $ -14.54M | $ -8.10M | $ -1.66M |
| Operating Cash Flow | $ -22.57M | $ -16.94M | $ -14.22M | $ -7.87M | $ -1.61M |
| Investing Cash Flow | $ -238.93K | $ -353.51K | $ -319.01K | $ -234.03K | $ -52.92K |
| Financing Cash Flow | $ 49.30M | $ 22.26M | $ 7.26M | $ 23.07M | $ 3.36M |