| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 11.16M | $ 9.99M | $ 34.48M | $ 13.85M | $ 9.60M |
| Gross Profit | $ 7.51M | $ 6.07M | $ 30.95M | $ 10.21M | $ 8.61M |
| Operating Income | $ -136.19M | $ -166.62M | $ -116.06M | $ -106.40M | $ -66.98M |
| EBITDA | $ -132.55M | $ -162.69M | $ -112.53M | $ -95.71M | $ -65.61M |
| Net Income | $ -148.13M | $ -149.10M | $ -102.07M | $ -99.42M | $ -66.92M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 139.34M | $ 209.54M | $ 328.83M | $ 247.66M | $ 375.83M |
| Total Assets | $ 175.37M | $ 313.31M | $ 432.21M | $ 373.76M | $ 442.36M |
| Total Debt | $ 27.23M | $ 26.49M | $ 27.11M | $ 27.75M | $ 259.00K |
| Net Debt | $ 14.87M | $ 10.19M | $ -24.05M | $ -30.59M | $ -240.42M |
| Total Liabilities | $ 53.19M | $ 60.36M | $ 63.81M | $ 72.89M | $ 54.53M |
| Stockholders' Equity | $ 122.17M | $ 252.95M | $ 368.40M | $ 300.87M | $ 387.82M |
| Cash Flow | |||||
| Free Cash Flow | $ -112.35M | $ -144.71M | $ -104.90M | $ -97.42M | $ -35.64M |
| Operating Cash Flow | $ -110.99M | $ -138.20M | $ -93.29M | $ -90.97M | $ -32.52M |
| Investing Cash Flow | $ 102.24M | $ 86.61M | $ -68.18M | $ -93.25M | $ -176.40M |
| Financing Cash Flow | $ 4.82M | $ 16.72M | $ 154.30M | $ 2.13M | $ 433.43M |