| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 113.69M | $ 130.38M | $ 115.38M | $ 102.60M | $ 49.94M |
| Gross Profit | $ 38.56M | $ 29.00M | $ 17.83M | $ 7.61M | $ -13.04M |
| Operating Income | $ -113.38M | $ -169.77M | $ -161.02M | $ -130.52M | $ -117.47M |
| EBITDA | $ -97.89M | $ -153.79M | $ -152.81M | $ -124.86M | $ -114.85M |
| Net Income | $ -127.98M | $ -172.80M | $ -162.96M | $ -131.94M | $ -120.70M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 158.69M | $ 203.32M | $ 287.50M | $ 339.49M | $ 314.87M |
| Total Assets | $ 275.80M | $ 313.80M | $ 400.12M | $ 463.46M | $ 403.83M |
| Total Debt | $ 201.86M | $ 136.19M | $ 103.23M | $ 37.81M | $ 38.60M |
| Net Debt | $ 77.84M | $ 67.68M | $ 30.01M | $ -144.54M | $ -256.37M |
| Total Liabilities | $ 248.98M | $ 190.91M | $ 154.13M | $ 89.38M | $ 75.22M |
| Stockholders' Equity | $ 26.82M | $ 122.89M | $ 245.99M | $ 374.08M | $ 328.61M |
| Cash Flow | |||||
| Free Cash Flow | $ -117.22M | $ -134.81M | $ -154.05M | $ -133.37M | $ -108.12M |
| Operating Cash Flow | $ -116.30M | $ -131.37M | $ -145.73M | $ -130.26M | $ -99.02M |
| Investing Cash Flow | $ 103.94M | $ 83.03M | $ -66.30M | $ -142.51M | $ 3.95M |
| Financing Cash Flow | $ 67.87M | $ 43.65M | $ 72.90M | $ 160.15M | $ 385.68M |