| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
| Gross Profit | $ 0.00 | $ -3.73M | $ -2.64M | $ -829.00K | $ 0.00 |
| Operating Income | $ -179.59M | $ -141.53M | $ -247.45M | $ -124.88M | $ -109.25M |
| EBITDA | $ -153.28M | $ -121.31M | $ -240.16M | $ -121.94M | $ -36.97M |
| Net Income | $ -161.65M | $ -125.04M | $ -242.81M | $ -122.76M | $ -101.66M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 298.31M | $ 312.35M | $ 435.62M | $ 414.48M | $ 118.70M |
| Total Assets | $ 502.53M | $ 395.30M | $ 514.91M | $ 501.42M | $ 124.83M |
| Total Debt | $ 51.89M | $ 55.86M | $ 55.10M | $ 18.79M | $ 2.99M |
| Net Debt | $ -15.85M | $ -37.22M | $ -229.12M | $ -341.70M | $ -62.39M |
| Total Liabilities | $ 79.03M | $ 78.61M | $ 103.06M | $ 44.89M | $ 17.40M |
| Stockholders' Equity | $ 423.50M | $ 316.69M | $ 411.85M | $ 456.53M | $ 107.42M |
| Cash Flow | |||||
| Free Cash Flow | $ -131.98M | $ -102.99M | $ -119.81M | $ -98.48M | $ -71.38M |
| Operating Cash Flow | $ -109.42M | $ -101.22M | $ -103.26M | $ -79.60M | $ -32.69M |
| Investing Cash Flow | $ -156.62M | $ -91.22M | $ -71.08M | $ -64.59M | $ -71.20M |
| Financing Cash Flow | $ 240.70M | $ 1.29M | $ 98.08M | $ 439.40M | $ 139.99M |