| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 100.56M | $ 97.06M | $ 133.62M | $ 207.09M | $ 21.10M |
| Gross Profit | $ 100.56M | $ 88.21M | $ 133.62M | $ 17.68M | $ -135.77M |
| Operating Income | $ -145.00M | $ -151.74M | $ -137.83M | $ -37.36M | $ -195.17M |
| EBITDA | $ -136.16M | $ -142.89M | $ -129.36M | $ -29.05M | $ -187.91M |
| Net Income | $ -119.05M | $ -130.39M | $ -133.31M | $ -36.33M | $ -190.23M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 413.40M | $ 548.86M | $ 712.85M | $ 735.25M | $ 413.31M |
| Total Assets | $ 468.30M | $ 621.83M | $ 787.65M | $ 814.66M | $ 488.25M |
| Total Debt | $ 42.52M | $ 38.92M | $ 43.33M | $ 47.60M | $ 51.26M |
| Net Debt | $ 9.50M | $ -35.64M | $ -111.00M | $ -281.55M | $ 1.29M |
| Total Liabilities | $ 341.50M | $ 487.67M | $ 573.21M | $ 513.93M | $ 220.72M |
| Stockholders' Equity | $ 126.80M | $ 134.16M | $ 214.44M | $ 300.72M | $ 267.53M |
| Cash Flow | |||||
| Free Cash Flow | $ -231.16M | $ -186.54M | $ -24.45M | $ 295.30M | $ -171.77M |
| Operating Cash Flow | $ -229.91M | $ -184.16M | $ -20.33M | $ 298.55M | $ -166.73M |
| Investing Cash Flow | $ 107.13M | $ 101.92M | $ -159.01M | $ -49.66M | $ -105.05M |
| Financing Cash Flow | $ 81.54M | $ 2.55M | $ 4.51M | $ 30.30M | $ 232.11M |