| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 30.25M | $ 56.59M | $ 46.74M | $ 38.03M | $ 31.32M |
| Gross Profit | $ 15.03M | $ 39.90M | $ 31.06M | $ 27.24M | $ 27.68M |
| Operating Income | $ -272.30M | $ -83.40M | $ -105.43M | $ -50.63M | $ -35.84M |
| EBITDA | $ -267.68M | $ -66.80M | $ -109.10M | $ -9.30M | $ -72.88M |
| Net Income | $ -358.73M | $ -72.81M | $ -114.33M | $ -23.36M | $ -88.42M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 10.98M | $ 3.27M | $ 3.92M | $ 2.18M | $ 4.34M |
| Total Assets | $ 364.98M | $ 92.95M | $ 101.31M | $ 86.53M | $ 77.93M |
| Total Debt | $ 132.54M | $ 37.96M | $ 128.46M | $ 1.41M | $ 154.75M |
| Net Debt | $ 127.59M | $ 34.69M | $ 124.54M | $ -774.00K | $ 150.41M |
| Total Liabilities | $ 576.73M | $ 285.59M | $ 274.25M | $ 50.29M | $ 301.81M |
| Stockholders' Equity | $ -207.78M | $ -192.64M | $ -172.94M | $ 36.24M | $ -223.88M |
| Cash Flow | |||||
| Free Cash Flow | $ 3.68M | $ 19.35M | $ -21.04M | $ -23.32M | $ -28.66M |
| Operating Cash Flow | $ 3.82M | $ 19.35M | $ -20.71M | $ -21.26M | $ -28.66M |
| Investing Cash Flow | $ 4.08M | $ -2.67M | $ -330.00K | $ -2.07M | $ 0.00 |
| Financing Cash Flow | $ -5.46M | $ -18.13M | $ 23.58M | $ 21.17M | $ 28.16M |