| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 6.94M | $ 9.04M | $ 14.02M | $ 0.00 | $ 0.00 |
| Gross Profit | $ 0.00 | $ 9.04M | $ 14.02M | $ 0.00 | $ 0.00 |
| Operating Income | $ -224.11M | $ -305.80M | $ -109.53M | $ -36.90M | $ -25.20M |
| EBITDA | $ -224.11M | $ -151.35M | $ -28.00M | $ -36.27M | $ -24.45M |
| Net Income | $ -212.39M | $ -292.96M | $ -106.81M | $ -36.90M | $ -24.71M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 653.48M | $ 217.30M | $ 138.14M | $ 20.32M | $ 49.23M |
| Total Assets | $ 683.19M | $ 240.24M | $ 148.54M | $ 24.05M | $ 57.92M |
| Total Debt | $ 3.85M | $ 4.83M | $ 1.65M | $ 291.00K | $ 317.00K |
| Net Debt | $ -649.63M | $ -138.52M | $ -97.03M | $ -20.03M | $ -48.91M |
| Total Liabilities | $ 48.84M | $ 59.08M | $ 28.66M | $ 7.39M | $ 9.74M |
| Stockholders' Equity | $ 634.34M | $ 181.16M | $ 119.88M | $ 16.65M | $ 48.19M |
| Cash Flow | |||||
| Free Cash Flow | $ -200.60M | $ -164.30M | $ -8.40M | $ -28.94M | $ -18.30M |
| Operating Cash Flow | $ -190.92M | $ -110.79M | $ -7.57M | $ -28.69M | $ -18.23M |
| Investing Cash Flow | $ 60.80M | $ -85.06M | $ -30.48M | $ -248.00K | $ -79.00K |
| Financing Cash Flow | $ 640.36M | $ 240.53M | $ 116.41M | $ 32.00K | $ 27.77M |