| Dec 25 | Dec 24 | Dec 23 | |
|---|---|---|---|
| Income Statement | |||
| Total Revenue | $ 166.42M | $ 144.18M | $ 136.06M |
| Gross Profit | $ 21.34M | $ 34.91M | $ 27.79M |
| Operating Income | $ -103.07M | $ -48.44M | $ -14.17M |
| EBITDA | $ -86.68M | $ -38.94M | $ -1.34M |
| Net Income | $ -104.81M | $ -62.07M | $ -25.44M |
| Balance Sheet | |||
| Cash & Short-Term Investments | $ 491.33M | $ 55.93M | $ 30.28M |
| Total Assets | $ 1.05B | $ 247.60M | $ 188.89M |
| Total Debt | $ 466.80M | $ 98.22M | $ 86.33M |
| Net Debt | $ -24.53M | $ 42.29M | $ 56.05M |
| Total Liabilities | $ 620.92M | $ 187.67M | $ 158.60M |
| Stockholders' Equity | $ 383.72M | $ 23.79M | $ -12.47M |
| Cash Flow | |||
| Free Cash Flow | $ -205.62M | $ -108.20M | $ -32.59M |
| Operating Cash Flow | $ -60.94M | $ -25.50M | $ -15.38M |
| Investing Cash Flow | $ -261.61M | $ -27.77M | $ 11.60M |
| Financing Cash Flow | $ 757.82M | $ 78.96M | $ 1.93M |