| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 642.00K | $ 2.27M | $ 1.38M | $ 375.00K | $ 0.00 |
| Gross Profit | $ 178.00K | $ 123.00K | $ 120.00K | $ 355.00K | $ -297.00K |
| Operating Income | $ -49.70M | $ -67.25M | $ -171.78M | $ -159.65M | $ -105.89M |
| EBITDA | $ -49.41M | $ -44.16M | $ -165.42M | $ -157.22M | $ -107.00M |
| Net Income | $ -69.90M | $ -59.60M | $ -179.05M | $ -165.76M | $ -106.93M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 28.41M | $ 29.85M | $ 65.22M | $ 193.72M | $ 232.97M |
| Total Assets | $ 44.92M | $ 38.34M | $ 73.70M | $ 205.85M | $ 239.44M |
| Total Debt | $ 109.59M | $ 102.95M | $ 101.38M | $ 94.16M | $ 1.40M |
| Net Debt | $ 81.18M | $ 73.09M | $ 36.16M | $ -99.57M | $ -231.57M |
| Total Liabilities | $ 140.38M | $ 131.44M | $ 130.21M | $ 129.08M | $ 17.77M |
| Stockholders' Equity | $ -95.46M | $ -93.10M | $ -56.51M | $ 76.78M | $ 221.67M |
| Cash Flow | |||||
| Free Cash Flow | $ -57.62M | $ -72.03M | $ -155.03M | $ -135.48M | $ -82.60M |
| Operating Cash Flow | $ -57.62M | $ -72.03M | $ -155.01M | $ -135.34M | $ -82.15M |
| Investing Cash Flow | $ 0.00 | $ 0.00 | $ -20.00K | $ -139.00K | $ -445.00K |
| Financing Cash Flow | $ 56.52M | $ 36.66M | $ 26.52M | $ 96.24M | $ 102.45M |