| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 158.32M | $ 14.00M | $ 17.49M | $ 15.94M | $ 12.85M |
| Gross Profit | $ 153.90M | $ 8.12M | $ 14.60M | $ 13.08M | $ 9.83M |
| Operating Income | $ -51.38M | $ -121.29M | $ -73.38M | $ -38.77M | $ -33.80M |
| EBITDA | $ -49.85M | $ -115.71M | $ -70.05M | $ -35.03M | $ -28.20M |
| Net Income | $ -68.92M | $ -130.39M | $ -78.50M | $ -41.02M | $ -34.58M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 190.68M | $ 176.48M | $ 83.68M | $ 93.28M | $ 57.49M |
| Total Assets | $ 327.93M | $ 230.31M | $ 118.33M | $ 129.20M | $ 93.73M |
| Total Debt | $ 197.93M | $ 122.39M | $ 49.54M | $ 24.46M | $ 16.08M |
| Net Debt | $ 7.25M | $ -54.09M | $ -34.14M | $ -68.82M | $ -41.41M |
| Total Liabilities | $ 283.19M | $ 153.04M | $ 71.04M | $ 38.78M | $ 28.46M |
| Stockholders' Equity | $ 44.75M | $ 77.28M | $ 47.29M | $ 90.42M | $ 65.27M |
| Cash Flow | |||||
| Free Cash Flow | $ -40.02M | $ -98.37M | $ -42.85M | $ -29.18M | $ -34.14M |
| Operating Cash Flow | $ -35.69M | $ -93.42M | $ -41.56M | $ -28.59M | $ -34.03M |
| Investing Cash Flow | $ -6.34M | $ -8.44M | $ -11.29M | $ -587.00K | $ -107.00K |
| Financing Cash Flow | $ 59.73M | $ 194.66M | $ 43.25M | $ 64.96M | $ 26.32M |