| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 7.25M | $ 566.00K | $ 392.00K | $ 1.50M | $ 208.38M |
| Gross Profit | $ 6.95M | $ 566.00K | $ 392.00K | $ 1.50M | $ 208.38M |
| Operating Income | $ -42.44M | $ -61.88M | $ -59.28M | $ -55.55M | $ 124.21M |
| EBITDA | $ -42.14M | $ -57.77M | $ -57.01M | $ -54.17M | $ 124.45M |
| Net Income | $ -17.41M | $ -26.43M | $ -52.34M | $ -54.17M | $ 122.83M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 69.64M | $ 53.08M | $ 105.83M | $ 129.00M | $ 187.80M |
| Total Assets | $ 150.93M | $ 92.17M | $ 144.03M | $ 155.27M | $ 194.54M |
| Total Debt | $ 13.42M | $ 14.76M | $ 16.00M | $ 16.54M | $ 0.00 |
| Net Debt | $ 266.00K | $ -11.55M | $ -11.04M | $ -28.33M | $ -187.80M |
| Total Liabilities | $ 20.27M | $ 23.94M | $ 56.23M | $ 22.99M | $ 14.80M |
| Stockholders' Equity | $ 130.66M | $ 68.23M | $ 87.80M | $ 132.27M | $ 179.75M |
| Cash Flow | |||||
| Free Cash Flow | $ -38.33M | $ -56.03M | $ -45.92M | $ -56.65M | $ 118.43M |
| Operating Cash Flow | $ -38.33M | $ -55.96M | $ -45.78M | $ -55.23M | $ 118.61M |
| Investing Cash Flow | $ -49.85M | $ 54.59M | $ -2.58M | $ -87.88M | $ -1.82M |
| Financing Cash Flow | $ 75.21M | $ 622.00K | $ 30.54M | $ 180.66K | $ 904.08K |