| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
| Gross Profit | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
| Operating Income | $ -885.11M | $ -436.05M | $ -567.93M | $ -218.90M | $ -114.51M |
| EBITDA | $ -877.26M | $ -429.14M | $ -566.55M | $ -217.51M | $ -114.43M |
| Net Income | $ -846.42M | $ -408.17M | $ -570.28M | $ -213.80M | $ -118.67M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 485.99M | $ 381.82M | $ 465.34M | $ 76.06M | $ 82.51M |
| Total Assets | $ 615.11M | $ 513.21M | $ 661.78M | $ 142.06M | $ 111.50M |
| Total Debt | $ 36.58M | $ 30.88M | $ 33.60M | $ 3.24M | $ 3.60M |
| Net Debt | $ -62.55M | $ -217.53M | $ -171.28M | $ -72.82M | $ -78.90M |
| Total Liabilities | $ 191.67M | $ 85.24M | $ 123.01M | $ 47.37M | $ 34.72M |
| Stockholders' Equity | $ 423.44M | $ 427.98M | $ 538.77M | $ 34.69M | $ 16.78M |
| Cash Flow | |||||
| Free Cash Flow | $ -586.50M | $ -334.77M | $ -338.76M | $ -146.78M | $ -78.65M |
| Operating Cash Flow | $ -582.45M | $ -331.73M | $ -297.69M | $ -145.84M | $ -75.96M |
| Investing Cash Flow | $ -244.97M | $ 129.83M | $ -304.79M | $ 944.00K | $ -2.70M |
| Financing Cash Flow | $ 677.77M | $ 211.91M | $ 767.60M | $ 138.45M | $ 152.24M |