| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
| Gross Profit | $ -1.06M | $ -992.00K | $ 0.00 | $ 0.00 | $ 0.00 |
| Operating Income | $ -53.77M | $ -28.30M | $ -28.75M | $ -60.86M | $ -44.49M |
| EBITDA | $ -52.70M | $ -41.64M | $ -28.61M | $ -60.06M | $ -43.84M |
| Net Income | $ -124.22M | $ -42.53M | $ -5.09M | $ -67.80M | $ -47.03M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 903.96M | $ 593.88M | $ 195.52M | $ 636.00K | $ 933.00K |
| Total Assets | $ 2.57B | $ 1.04B | $ 436.89M | $ 27.84M | $ 10.85M |
| Total Debt | $ 531.23M | $ 22.64M | $ 3.89M | $ 45.19M | $ 41.76M |
| Net Debt | $ -372.73M | $ -571.25M | $ -191.62M | $ 44.55M | $ 40.82M |
| Total Liabilities | $ 990.59M | $ 99.60M | $ 32.04M | $ 62.26M | $ 52.54M |
| Stockholders' Equity | $ 1.06B | $ 635.00M | $ 384.93M | $ -34.42M | $ -41.69M |
| Cash Flow | |||||
| Free Cash Flow | $ -840.73M | $ -190.71M | $ -227.79M | $ -57.62M | $ -44.87M |
| Operating Cash Flow | $ -62.29M | $ -13.01M | $ -37.96M | $ -49.93M | $ -45.55M |
| Investing Cash Flow | $ -676.69M | $ -177.69M | $ -188.94M | $ -20.64M | $ 2.25M |
| Financing Cash Flow | $ 1.06B | $ 589.08M | $ 430.71M | $ 72.34M | $ 41.11M |