| Dec 25 | Dec 24 | Dec 23 | Dec 23 | Dec 23 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 362.51M | $ 362.51M | $ 135.16M | $ 135.16M | $ 135.16M |
| Gross Profit | $ 194.54M | $ 194.54M | $ 64.17M | $ 64.17M | $ 64.17M |
| Operating Income | $ -25.89M | $ -25.89M | $ -6.95M | $ -6.95M | $ -6.95M |
| EBITDA | $ 56.80M | $ 56.80M | $ 7.83M | $ 7.83M | $ 7.83M |
| Net Income | $ -50.99M | $ -50.99M | $ -7.00M | $ -7.00M | $ -7.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 48.79M | $ 24.35M | $ 24.78M | $ 24.78M | $ 24.78M |
| Total Assets | $ 910.07M | $ 308.68M | $ 222.93M | $ 222.93M | $ 222.93M |
| Total Debt | $ 287.06M | $ 123.47M | $ 27.54M | $ 27.54M | $ 27.54M |
| Net Debt | $ 238.27M | $ 99.12M | $ 2.76M | $ 2.76M | $ 2.76M |
| Total Liabilities | $ 463.33M | $ 179.77M | $ 75.54M | $ 75.54M | $ 75.54M |
| Stockholders' Equity | $ 446.59M | $ 128.80M | $ 147.32M | $ 147.32M | $ 147.32M |
| Cash Flow | |||||
| Free Cash Flow | $ -37.13M | $ -2.70M | $ -4.98M | $ -4.98M | $ -4.98M |
| Operating Cash Flow | $ -3.35M | $ 4.40M | $ 1.25M | $ 1.25M | $ 1.25M |
| Investing Cash Flow | $ -170.60M | $ 1.53M | $ -6.33M | $ -6.33M | $ -6.33M |
| Financing Cash Flow | $ 115.72M | $ -3.71M | $ -282.00K | $ -282.00K | $ -282.00K |