| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 110.45M | $ 97.61M | $ 70.77M | $ 43.38M | $ 28.49M |
| Gross Profit | $ 39.89M | $ 38.59M | $ 17.14M | $ 24.66M | $ 18.20M |
| Operating Income | $ -57.95M | $ -58.78M | $ -78.88M | $ -67.83M | $ -26.01M |
| EBITDA | $ -55.73M | $ -37.51M | $ -64.09M | $ -17.67M | $ -19.79M |
| Net Income | $ -102.82M | $ -77.56M | $ -99.01M | $ -38.09M | $ -32.50M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 19.21M | $ 40.86M | $ 70.28M | $ 109.26M | $ 15.57M |
| Total Assets | $ 193.57M | $ 239.26M | $ 255.99M | $ 304.27M | $ 44.42M |
| Total Debt | $ 111.41M | $ 130.70M | $ 111.62M | $ 51.12M | $ 75.28M |
| Net Debt | $ 92.21M | $ 101.56M | $ 64.43M | $ -58.13M | $ 59.70M |
| Total Liabilities | $ 205.26M | $ 201.48M | $ 164.85M | $ 114.06M | $ 93.16M |
| Stockholders' Equity | $ -11.69M | $ 37.78M | $ 91.13M | $ 190.21M | $ -48.74M |
| Cash Flow | |||||
| Free Cash Flow | $ -45.03M | $ -53.66M | $ -66.73M | $ -73.57M | $ -25.19M |
| Operating Cash Flow | $ -18.45M | $ -36.31M | $ -47.82M | $ -57.99M | $ -14.77M |
| Investing Cash Flow | $ -14.23M | $ -4.97M | $ -41.83M | $ -119.48M | $ -10.41M |
| Financing Cash Flow | $ 19.00M | $ 23.91M | $ 26.37M | $ 270.53M | $ 16.62M |