| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 768.00K | $ 474.18K | $ 851.32K | $ 756.79K | $ 327.35K |
| Gross Profit | $ 12.00K | $ 195.10K | $ -426.24K | $ 756.79K | $ 200.81K |
| Operating Income | $ -18.41M | $ -22.10M | $ -26.69M | $ -41.43M | $ -31.90M |
| EBITDA | $ -16.84M | $ -21.55M | $ -25.64M | $ -37.16M | $ -30.78M |
| Net Income | $ -18.40M | $ -19.37M | $ -26.28M | $ -41.43M | $ -31.83M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 1.35M | $ 13.88M | $ 26.29M | $ 49.07M | $ 50.73M |
| Total Assets | $ 3.79M | $ 16.68M | $ 29.75M | $ 51.37M | $ 53.14M |
| Total Debt | $ 1.49M | $ 1.26M | $ 1.97M | $ 668.72K | $ 1.40M |
| Net Debt | $ 133.00K | $ -12.61M | $ -24.32M | $ -48.40M | $ -49.33M |
| Total Liabilities | $ 4.87M | $ 5.18M | $ 5.11M | $ 4.39M | $ 4.09M |
| Stockholders' Equity | $ -1.08M | $ 11.50M | $ 24.65M | $ 46.98M | $ 49.05M |
| Cash Flow | |||||
| Free Cash Flow | $ -17.70M | $ -19.44M | $ -23.80M | $ -29.09M | $ -24.93M |
| Operating Cash Flow | $ -17.57M | $ -19.25M | $ -23.64M | $ -28.72M | $ -24.79M |
| Investing Cash Flow | $ -123.00K | $ -187.00K | $ -164.99K | $ -365.74K | $ -136.63K |
| Financing Cash Flow | $ 5.11M | $ 7.08M | $ 1.02M | $ 27.43M | $ 53.97M |