| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 106.56M | $ 119.42M | $ 60.51M | $ 20.27M | $ 11.80M |
| Gross Profit | $ 4.18M | $ 9.49M | $ -5.17M | $ -5.58M | $ -3.75M |
| Operating Income | $ -76.87M | $ -60.26M | $ -196.77M | $ -50.90M | $ -33.35M |
| EBITDA | $ -67.58M | $ -58.24M | $ -247.27M | $ -72.74M | $ -32.59M |
| Net Income | $ -110.56M | $ -74.91M | $ -250.70M | $ -74.36M | $ -35.78M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 12.67M | $ 21.11M | $ 1.72M | $ 6.00K | $ 719.00K |
| Total Assets | $ 131.68M | $ 124.06M | $ 110.99M | $ 13.70M | $ 7.56M |
| Total Debt | $ 83.47M | $ 92.49M | $ 47.45M | $ 30.25M | $ 23.47M |
| Net Debt | $ 70.79M | $ 71.38M | $ 45.73M | $ 30.24M | $ 22.75M |
| Total Liabilities | $ 186.54M | $ 244.06M | $ 188.47M | $ 235.79M | $ 180.58M |
| Stockholders' Equity | $ -54.86M | $ -120.00M | $ -77.48M | $ -222.09M | $ -173.03M |
| Cash Flow | |||||
| Free Cash Flow | $ -70.10M | $ -68.43M | $ -72.15M | $ -28.14M | $ -24.19M |
| Operating Cash Flow | $ -64.16M | $ -54.32M | $ -64.37M | $ -28.04M | $ -23.93M |
| Investing Cash Flow | $ -5.71M | $ -3.61M | $ -7.10M | $ -298.00K | $ -261.00K |
| Financing Cash Flow | $ 70.96M | $ 77.17M | $ 72.99M | $ 27.67M | $ 18.25M |