| Mar 26 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
| Gross Profit | $ 0.00 | $ -26.71M | $ -25.95M | $ -11.00M | $ -8.71M |
| Operating Income | $ -234.39M | $ -186.85M | $ -277.32M | $ -341.38M | $ -267.05M |
| EBITDA | $ -234.39M | $ -149.50M | $ -234.53M | $ -322.80M | $ -258.26M |
| Net Income | $ -229.97M | $ -176.21M | $ -260.49M | $ -333.82M | $ -266.99M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 209.86M | $ 168.07M | $ 285.51M | $ 478.93M | $ 731.51M |
| Total Assets | $ 351.53M | $ 335.58M | $ 479.37M | $ 666.63M | $ 904.22M |
| Total Debt | $ 59.18M | $ 70.34M | $ 181.63M | $ 187.73M | $ 179.94M |
| Net Debt | $ -150.68M | $ -97.73M | $ -103.88M | $ -2.70M | $ -551.57M |
| Total Liabilities | $ 194.15M | $ 185.29M | $ 213.59M | $ 230.46M | $ 240.90M |
| Stockholders' Equity | $ 157.38M | $ 150.29M | $ 265.78M | $ 436.17M | $ 663.32M |
| Cash Flow | |||||
| Free Cash Flow | $ -136.51M | $ -117.72M | $ -195.61M | $ -253.82M | $ -245.57M |
| Operating Cash Flow | $ -136.01M | $ -117.32M | $ -154.18M | $ -206.46M | $ -182.27M |
| Investing Cash Flow | $ -506.00K | $ -755.00K | $ 249.23M | $ -336.51M | $ -38.80M |
| Financing Cash Flow | $ 178.30M | $ 501.00K | $ 31.00K | $ 1.90M | $ 8.18M |