| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 0.00 | $ 4.15M | $ 15.73M | $ 4.80M | $ 5.71M |
| Gross Profit | $ -18.34M | $ 4.15M | $ 15.73M | $ -15.50M | $ -3.57M |
| Operating Income | $ -158.92M | $ -116.59M | $ -76.43M | $ -96.63M | $ -98.61M |
| EBITDA | $ -140.58M | $ 0.00 | $ -87.46M | $ -76.68M | $ -79.77M |
| Net Income | $ -152.94M | $ -113.92M | $ -72.73M | $ -96.30M | $ -97.81M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 194.19M | $ 32.46M | $ 141.37M | $ 209.20M | $ 77.30M |
| Total Assets | $ 233.75M | $ 65.66M | $ 182.99M | $ 246.50M | $ 146.72M |
| Total Debt | $ 21.69M | $ 7.80M | $ 6.55M | $ 4.15M | $ 9.74M |
| Net Debt | $ -172.50M | $ -24.66M | $ -134.81M | $ -205.05M | $ -67.57M |
| Total Liabilities | $ 64.96M | $ 38.27M | $ 42.80M | $ 52.00M | $ 47.45M |
| Stockholders' Equity | $ 168.79M | $ 27.39M | $ 140.19M | $ 194.50M | $ 99.27M |
| Cash Flow | |||||
| Free Cash Flow | $ -126.68M | $ -106.81M | $ -80.33M | $ -56.45M | $ -109.16M |
| Operating Cash Flow | $ -126.12M | $ -104.47M | $ -79.65M | $ -55.70M | $ -108.24M |
| Investing Cash Flow | $ -1.42M | $ -757.00K | $ -808.00K | $ -100.00K | $ -433.00K |
| Financing Cash Flow | $ 287.44M | $ 587.00K | $ 6.77M | $ 194.10M | $ 274.00K |