| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 203.67M | $ 46.20M | $ 341.54M | $ 145.88M | $ 0.00 |
| Gross Profit | $ 47.99M | $ 6.19M | $ 17.53M | $ 59.30M | $ -2.44M |
| Operating Income | $ -74.37M | $ -130.00M | $ -106.74M | $ -60.26M | $ -26.81M |
| EBITDA | $ -67.48M | $ -134.56M | $ -97.86M | $ -69.38M | $ -28.89M |
| Net Income | $ -103.61M | $ -135.75M | $ -98.44M | $ -78.30M | $ -31.34M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 58.26M | $ 30.02M | $ 109.92M | $ 203.04M | $ 105.13M |
| Total Assets | $ 312.88M | $ 183.89M | $ 340.75M | $ 416.71M | $ 125.29M |
| Total Debt | $ 94.60M | $ 1.36M | $ 1.86M | $ 1.55M | $ 1.36M |
| Net Debt | $ 36.34M | $ -25.73M | $ -108.06M | $ -201.49M | $ -103.77M |
| Total Liabilities | $ 224.26M | $ 57.63M | $ 116.96M | $ 129.00M | $ 193.96M |
| Stockholders' Equity | $ 67.46M | $ 126.32M | $ 223.79M | $ 287.71M | $ -68.67M |
| Cash Flow | |||||
| Free Cash Flow | $ -46.74M | $ -114.71M | $ -123.09M | $ -25.66M | $ -22.24M |
| Operating Cash Flow | $ -5.65M | $ -55.86M | $ -92.66M | $ -23.35M | $ -22.07M |
| Investing Cash Flow | $ -44.61M | $ -58.74M | $ -42.54M | $ -13.32M | $ -1.17M |
| Financing Cash Flow | $ 123.05M | $ -252.00K | $ -5.48M | $ 217.77M | $ 116.38M |