| Mar 26 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 49.90M | $ 49.67M | $ 63.16M | $ 74.14M | $ 96.09M |
| Gross Profit | $ 21.70M | $ 21.26M | $ 35.57M | $ 19.41M | $ 48.59M |
| Operating Income | $ -20.27M | $ -31.99M | $ -40.61M | $ -52.49M | $ -147.06M |
| EBITDA | $ -13.95M | $ -22.01M | $ -24.90M | $ -41.68M | $ -38.03M |
| Net Income | $ -29.74M | $ -29.85M | $ -23.80M | $ -59.31M | $ -137.72M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 8.04M | $ 22.62M | $ 48.99M | $ 69.28M | $ 20.42M |
| Total Assets | $ 75.27M | $ 113.44M | $ 152.55M | $ 187.64M | $ 171.51M |
| Total Debt | $ 64.45M | $ 59.34M | $ 60.44M | $ 57.63M | $ 22.60M |
| Net Debt | $ 56.42M | $ 36.72M | $ 12.62M | $ -11.64M | $ 3.11M |
| Total Liabilities | $ 77.31M | $ 86.36M | $ 96.99M | $ 110.14M | $ 41.07M |
| Stockholders' Equity | $ -2.04M | $ 27.09M | $ 55.56M | $ 77.50M | $ 130.45M |
| Cash Flow | |||||
| Free Cash Flow | $ -14.67M | $ -25.11M | $ -19.08M | $ -5.58M | $ -34.48M |
| Operating Cash Flow | $ -14.12M | $ -21.26M | $ -15.39M | $ -5.32M | $ -29.56M |
| Investing Cash Flow | $ -412.00K | $ -3.80M | $ -3.51M | $ 395.00K | $ -11.79M |
| Financing Cash Flow | $ -50.00K | $ -145.00K | $ -251.00K | $ 52.39M | $ 8.04M |