| Dec 25 | Dec 24 | Dec 23 | Dec 22 | |
|---|---|---|---|---|
| Income Statement | ||||
| Total Revenue | $ 24.05M | $ 0.00 | $ 0.00 | $ 0.00 |
| Gross Profit | $ 20.55M | $ -3.15M | $ 0.00 | $ -250.00K |
| Operating Income | $ -427.20M | $ -300.75M | $ -158.17M | $ -113.85M |
| EBITDA | $ -423.71M | $ -297.60M | $ -156.89M | $ -113.60M |
| Net Income | $ -243.32M | $ -294.23M | $ -154.99M | $ -111.93M |
| Balance Sheet | ||||
| Cash & Short-Term Investments | $ 308.50M | $ 288.26M | $ 48.95M | $ 92.86M |
| Total Assets | $ 411.94M | $ 340.99M | $ 89.61M | $ 108.17M |
| Total Debt | $ 36.91M | $ 30.72M | $ 32.58M | $ 1.78M |
| Net Debt | $ -52.76M | $ -138.80M | $ -13.42M | $ -23.83M |
| Total Liabilities | $ 110.64M | $ 80.89M | $ 428.87M | $ 303.41M |
| Stockholders' Equity | $ 301.30M | $ 260.10M | $ -339.26M | $ -195.24M |
| Cash Flow | ||||
| Free Cash Flow | $ -370.18M | $ -256.81M | $ -134.47M | $ -110.13M |
| Operating Cash Flow | $ -369.52M | $ -255.08M | $ -129.97M | $ -107.72M |
| Investing Cash Flow | $ 287.88M | $ -113.79M | $ 60.47M | $ -68.75M |
| Financing Cash Flow | $ 2.07M | $ 492.37M | $ 89.68M | $ 101.63M |