| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 304.10M | $ 243.80M | $ 160.55M | $ 137.60M | $ 57.44M |
| Gross Profit | $ 44.45M | $ 57.97M | $ 28.70M | $ 29.38M | $ 12.14M |
| Operating Income | $ -42.20M | $ -15.55M | $ -146.45M | $ -70.19M | $ -8.62M |
| EBITDA | $ -21.40M | $ -4.81M | $ -35.30M | $ -32.99M | $ -15.44M |
| Net Income | $ -114.31M | $ -27.26M | $ -130.62M | $ -61.54M | $ -15.71M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 49.07M | $ 30.28M | $ 28.32M | $ 20.52M | $ 22.08M |
| Total Assets | $ 292.62M | $ 271.27M | $ 257.70M | $ 261.76M | $ 156.77M |
| Total Debt | $ 144.98M | $ 105.83M | $ 95.08M | $ 78.55M | $ 79.54M |
| Net Debt | $ 95.91M | $ 75.56M | $ 66.77M | $ 58.03M | $ 57.47M |
| Total Liabilities | $ 344.53M | $ 218.44M | $ 187.81M | $ 154.53M | $ 117.58M |
| Stockholders' Equity | $ -51.91M | $ 52.60M | $ 69.66M | $ 107.22M | $ 39.20M |
| Cash Flow | |||||
| Free Cash Flow | $ -23.75M | $ -7.10M | $ -35.81M | $ -40.22M | $ -13.65M |
| Operating Cash Flow | $ -17.35M | $ 1.23M | $ -31.66M | $ -37.36M | $ -12.49M |
| Investing Cash Flow | $ -7.20M | $ -8.33M | $ -37.38M | $ -38.54M | $ -85.57M |
| Financing Cash Flow | $ 43.72M | $ 9.06M | $ 76.56M | $ 74.21M | $ 124.07M |