| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 0.00 | $ 0.00 | $ 0.00 | $ 7.03M | $ 5.66M |
| Gross Profit | $ -1.80M | $ -2.13M | $ -1.71M | $ 7.03M | $ 5.66M |
| Operating Income | $ -169.83M | $ -142.60M | $ -62.41M | $ -29.38M | $ -26.35M |
| EBITDA | $ -167.38M | $ -125.20M | $ -58.47M | $ -27.78M | $ -25.76M |
| Net Income | $ -161.31M | $ -127.48M | $ -60.37M | $ -28.89M | $ -26.35M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 279.25M | $ 285.98M | $ 57.54M | $ 51.32M | $ 76.07M |
| Total Assets | $ 293.83M | $ 304.64M | $ 75.19M | $ 66.92M | $ 85.49M |
| Total Debt | $ 29.03M | $ 8.24M | $ 9.08M | $ 10.56M | $ 5.55M |
| Net Debt | $ -95.06M | $ -88.38M | $ -25.57M | $ -27.17M | $ -70.51M |
| Total Liabilities | $ 61.55M | $ 38.06M | $ 26.02M | $ 20.25M | $ 131.74M |
| Stockholders' Equity | $ 232.28M | $ 266.59M | $ 49.18M | $ 46.68M | $ -46.25M |
| Cash Flow | |||||
| Free Cash Flow | $ -153.72M | $ -116.45M | $ -53.03M | $ -36.88M | $ -23.44M |
| Operating Cash Flow | $ -153.71M | $ -114.25M | $ -52.41M | $ -36.11M | $ -22.16M |
| Investing Cash Flow | $ 40.02M | $ -160.90M | $ -8.79M | $ -14.10M | $ -1.29M |
| Financing Cash Flow | $ 141.17M | $ 337.11M | $ 58.12M | $ 11.88M | $ 72.52M |