| 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 | $ -622.00K | $ -596.00K | $ -537.00K | $ -466.00K | $ 0.00 |
| Operating Income | $ -79.47M | $ -62.38M | $ -78.19M | $ -67.59M | $ -35.83M |
| EBITDA | $ -78.84M | $ -48.99M | $ -66.33M | $ -62.84M | $ -35.70M |
| Net Income | $ -69.79M | $ -49.59M | $ -66.86M | $ -63.31M | $ -35.53M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 219.84M | $ 245.48M | $ 281.80M | $ 330.39M | $ 384.06M |
| Total Assets | $ 226.20M | $ 252.09M | $ 289.64M | $ 341.14M | $ 390.56M |
| Total Debt | $ 645.00K | $ 2.33M | $ 3.05M | $ 3.69M | $ 3.63M |
| Net Debt | $ -16.21M | $ -20.23M | $ -18.15M | $ -22.81M | $ -294.94M |
| Total Liabilities | $ 13.70M | $ 10.00M | $ 11.96M | $ 13.83M | $ 8.43M |
| Stockholders' Equity | $ 212.50M | $ 242.10M | $ 277.69M | $ 327.31M | $ 382.13M |
| Cash Flow | |||||
| Free Cash Flow | $ -54.55M | $ -43.45M | $ -58.82M | $ -52.23M | $ -30.91M |
| Operating Cash Flow | $ -54.36M | $ -43.10M | $ -58.56M | $ -51.32M | $ -29.38M |
| Investing Cash Flow | $ 22.91M | $ 43.95M | $ 52.54M | $ -220.99M | $ -53.64M |
| Financing Cash Flow | $ 25.74M | $ 513.00K | $ 724.00K | $ 235.00K | $ 379.21M |