| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 0.00 | $ 383.23K | $ 13.23M | $ 39.47M | $ 7.76M |
| Gross Profit | $ 0.00 | $ -2.18M | $ 1.25M | $ 14.00M | $ -639.79K |
| Operating Income | $ -11.31M | $ -33.09M | $ -36.38M | $ -19.49M | $ -28.22M |
| EBITDA | $ -11.31M | $ -27.07M | $ -33.19M | $ 3.51M | $ -24.01M |
| Net Income | $ 55.41M | $ -40.11M | $ -38.53M | $ -1.45M | $ -32.50M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 72.17M | $ 1.19M | $ 2.67M | $ 10.87M | $ 11.49M |
| Total Assets | $ 168.91M | $ 205.01M | $ 64.73M | $ 55.92M | $ 42.87M |
| Total Debt | $ 2.76M | $ 220.51M | $ 47.10M | $ 23.49M | $ 15.72M |
| Net Debt | $ -28.94M | $ 219.91M | $ 45.78M | $ 12.62M | $ 4.23M |
| Total Liabilities | $ 75.72M | $ 286.92M | $ 109.73M | $ 55.63M | $ 45.22M |
| Stockholders' Equity | $ 94.78M | $ -80.35M | $ -43.53M | $ 284.70K | $ -2.35M |
| Cash Flow | |||||
| Free Cash Flow | $ -10.41M | $ -23.28M | $ -23.72M | $ 2.55M | $ -32.16M |
| Operating Cash Flow | $ -10.41M | $ -22.23M | $ -20.10M | $ 2.55M | $ -29.09M |
| Investing Cash Flow | $ -39.36M | $ 55.98K | $ -5.63M | $ -1.13M | $ -5.92M |
| Financing Cash Flow | $ 81.27M | $ 146.66M | $ 45.61M | $ -1.02M | $ 36.40M |