| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 76.30M | $ 76.01M | $ 412.48M | $ 26.68M | $ 38.95M |
| Gross Profit | $ 76.30M | $ -66.98M | $ 412.48M | $ 26.68M | $ -131.94M |
| Operating Income | $ -137.11M | $ -138.05M | $ 130.53M | $ -215.63M | $ -187.47M |
| EBITDA | $ -108.62M | $ -120.70M | $ 142.49M | $ -206.09M | $ -183.76M |
| Net Income | $ -122.69M | $ -118.67M | $ 124.34M | $ -211.84M | $ -180.55M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 225.78M | $ 374.33M | $ 492.23M | $ 252.61M | $ 426.35M |
| Total Assets | $ 463.09M | $ 580.88M | $ 648.73M | $ 389.13M | $ 538.38M |
| Total Debt | $ 18.51M | $ 26.72M | $ 28.11M | $ 32.33M | $ 8.64M |
| Net Debt | $ -47.60M | $ -130.84M | $ -372.80M | $ -169.53M | $ -233.39M |
| Total Liabilities | $ 124.32M | $ 116.07M | $ 155.77M | $ 140.04M | $ 128.45M |
| Stockholders' Equity | $ 338.77M | $ 464.81M | $ 492.96M | $ 249.09M | $ 409.92M |
| Cash Flow | |||||
| Free Cash Flow | $ -113.11M | $ -122.38M | $ 130.98M | $ -205.74M | $ -157.67M |
| Operating Cash Flow | $ -110.04M | $ -118.30M | $ 144.11M | $ -192.45M | $ -151.40M |
| Investing Cash Flow | $ 38.76M | $ -207.25M | $ -53.85M | $ 144.60M | $ -43.44M |
| Financing Cash Flow | $ -20.45M | $ 81.85M | $ 108.58M | $ 8.01M | $ 308.98M |