| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 1.11M | $ 2.11M | $ 3.09M | $ 299.00K | $ 330.00K |
| Gross Profit | $ 1.11M | $ 2.05M | $ 2.23M | $ 273.00K | $ 195.00K |
| Operating Income | $ -27.25M | $ -29.68M | $ -68.17M | $ -91.28M | $ -99.76M |
| EBITDA | $ -25.73M | $ -32.54M | $ -64.60M | $ -87.93M | $ 135.98M |
| Net Income | $ -30.59M | $ -34.95M | $ -68.92M | $ -99.61M | $ 120.65M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 12.81M | $ 1.57M | $ 2.12M | $ 61.09M | $ 160.04M |
| Total Assets | $ 40.32M | $ 9.95M | $ 20.65M | $ 92.42M | $ 185.82M |
| Total Debt | $ 11.30M | $ 5.97M | $ 8.40M | $ 21.32M | $ 29.38M |
| Net Debt | $ -1.50M | $ 4.40M | $ 6.29M | $ -39.78M | $ -130.66M |
| Total Liabilities | $ 23.18M | $ 17.76M | $ 17.46M | $ 53.82M | $ 53.94M |
| Stockholders' Equity | $ 17.14M | $ -7.81M | $ 3.19M | $ 38.61M | $ 131.89M |
| Cash Flow | |||||
| Free Cash Flow | $ -23.29M | $ -16.65M | $ -61.96M | $ -88.65M | $ -89.80M |
| Operating Cash Flow | $ -23.27M | $ -16.61M | $ -61.83M | $ -87.89M | $ -86.71M |
| Investing Cash Flow | $ -12.00K | $ 94.00K | $ -19.00K | $ -733.00K | $ -3.09M |
| Financing Cash Flow | $ 34.58M | $ 15.60M | $ 1.92M | $ -9.51M | $ 226.83M |