| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 1.00M |
| Gross Profit | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 1.00M |
| Operating Income | $ -110.12M | $ -101.87M | $ -102.56M | $ -62.03M | $ -49.86M |
| EBITDA | $ -110.12M | $ -100.97M | $ -101.68M | $ -61.00M | $ -49.35M |
| Net Income | $ -96.21M | $ -88.85M | $ -90.21M | $ -60.34M | $ -50.16M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 1.02B | $ 358.16M | $ 263.44M | $ 283.11M | $ 165.98M |
| Total Assets | $ 1.03B | $ 363.93M | $ 268.52M | $ 287.03M | $ 168.07M |
| Total Debt | $ 919.00K | $ 1.35M | $ 603.00K | $ 1.21M | $ 0.00 |
| Net Debt | $ -523.83M | $ -160.09M | $ -79.32M | $ -142.03M | $ -47.70M |
| Total Liabilities | $ 18.55M | $ 18.06M | $ 13.15M | $ 10.08M | $ 7.77M |
| Stockholders' Equity | $ 1.01B | $ 345.87M | $ 255.37M | $ 276.94M | $ 160.30M |
| Cash Flow | |||||
| Free Cash Flow | $ -82.18M | $ -70.06M | $ -67.44M | $ -49.38M | $ -42.17M |
| Operating Cash Flow | $ -82.18M | $ -70.02M | $ -67.39M | $ -49.11M | $ -41.83M |
| Investing Cash Flow | $ -298.04M | $ -12.41M | $ -37.99M | $ -22.27M | $ -119.70M |
| Financing Cash Flow | $ 743.51M | $ 164.00M | $ 41.95M | $ 167.09M | $ 134.39M |