| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 167.93M | $ 267.38M | $ 413.56M | $ 584.68M | $ 51.97M |
| Gross Profit | $ 35.29M | $ 66.24M | $ 103.14M | $ 143.04M | $ 138.97M |
| Operating Income | $ -42.97M | $ -38.04M | $ -43.75M | $ 6.99M | $ 11.07M |
| EBITDA | $ -35.41M | $ -19.68M | $ -36.38M | $ 16.30M | $ -3.68M |
| Net Income | $ -54.07M | $ -95.75M | $ -37.83M | $ 22.59M | $ -1.10M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 18.48M | $ 75.32M | $ 91.78M | $ 29.31M | $ 33.32M |
| Total Assets | $ 182.53M | $ 252.62M | $ 404.39M | $ 368.78M | $ 283.08M |
| Total Debt | $ 66.60M | $ 74.90M | $ 109.30M | $ 56.17M | $ 24.33M |
| Net Debt | $ 48.12M | $ -414.00K | $ 17.51M | $ 26.86M | $ -9.00M |
| Total Liabilities | $ 200.03M | $ 224.25M | $ 278.83M | $ 231.77M | $ 203.92M |
| Stockholders' Equity | $ -17.50M | $ 28.36M | $ 123.67M | $ 137.01M | $ 67.73M |
| Cash Flow | |||||
| Free Cash Flow | $ -48.11M | $ -8.96M | $ -7.05M | $ -7.13M | $ -23.10M |
| Operating Cash Flow | $ -45.50M | $ 786.00K | $ -2.23M | $ -5.27M | $ -21.90M |
| Investing Cash Flow | $ -2.60M | $ 4.31M | $ 19.33M | $ -15.78M | $ -1.19M |
| Financing Cash Flow | $ -8.41M | $ -22.63M | $ 44.44M | $ 11.35M | $ 25.46M |