| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 22.00K | $ 0.00 | $ 1.98M | $ 3.29M | $ 2.29M |
| Gross Profit | $ -3.62M | $ 0.00 | $ 1.98M | $ 3.29M | $ 2.29M |
| Operating Income | $ -63.73M | $ -61.04M | $ -92.73M | $ -62.08M | $ -40.45M |
| EBITDA | $ -60.09M | $ -54.88M | $ -61.34M | $ -58.16M | $ -37.44M |
| Net Income | $ -61.44M | $ -52.79M | $ -71.06M | $ -58.21M | $ -55.32M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 16.42M | $ 48.28M | $ 35.93M | $ 98.56M | $ 56.03M |
| Total Assets | $ 51.22M | $ 97.84M | $ 119.48M | $ 180.79M | $ 96.70M |
| Total Debt | $ 28.89M | $ 33.64M | $ 37.67M | $ 37.09M | $ 22.73M |
| Net Debt | $ 12.47M | $ -14.64M | $ 1.74M | $ -20.53M | $ -33.30M |
| Total Liabilities | $ 45.63M | $ 72.19M | $ 52.57M | $ 53.53M | $ 36.33M |
| Stockholders' Equity | $ 5.59M | $ 25.65M | $ 66.91M | $ 127.26M | $ 60.38M |
| Cash Flow | |||||
| Free Cash Flow | $ -43.64M | $ -41.42M | $ -64.43M | $ -76.27M | $ -40.18M |
| Operating Cash Flow | $ -43.44M | $ -41.40M | $ -52.40M | $ -34.90M | $ -34.63M |
| Investing Cash Flow | $ -184.00K | $ 34.00K | $ 30.08M | $ -81.96M | $ -5.54M |
| Financing Cash Flow | $ 11.76M | $ 53.73M | $ 779.00K | $ 118.55M | $ 68.44M |