| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 958.40M | $ 180.13M | $ 0.00 | $ 0.00 | $ 0.00 |
| Gross Profit | $ 902.25M | $ 173.90M | $ 0.00 | $ 0.00 | $ 0.00 |
| Operating Income | $ -300.10M | $ -497.88M | $ -380.50M | $ -293.57M | $ -242.48M |
| EBITDA | $ -264.47M | $ -450.13M | $ -360.39M | $ -290.92M | $ -241.44M |
| Net Income | $ -288.28M | $ -465.89M | $ -373.63M | $ -295.35M | $ -241.85M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 983.56M | $ 926.25M | $ 634.13M | $ 358.77M | $ 270.35M |
| Total Assets | $ 1.26B | $ 1.04B | $ 640.55M | $ 362.57M | $ 273.33M |
| Total Debt | $ 354.36M | $ 119.57M | $ 117.19M | $ 49.89M | $ 797.00K |
| Net Debt | $ 155.67M | $ 19.55M | $ 17.28M | $ -281.66M | $ -35.47M |
| Total Liabilities | $ 656.90M | $ 287.86M | $ 235.21M | $ 165.18M | $ 77.22M |
| Stockholders' Equity | $ 602.69M | $ 754.38M | $ 405.33M | $ 197.39M | $ 196.11M |
| Cash Flow | |||||
| Free Cash Flow | $ -190.02M | $ -457.03M | $ -325.71M | $ -225.07M | $ -184.13M |
| Operating Cash Flow | $ -189.55M | $ -455.57M | $ -324.23M | $ -224.86M | $ -183.92M |
| Investing Cash Flow | $ 32.32M | $ -274.39M | $ -502.52M | $ 206.69M | $ -5.05M |
| Financing Cash Flow | $ 255.98M | $ 735.06M | $ 595.12M | $ 313.45M | $ 171.24M |