| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 248.20M | $ 30.35M | $ 0.00 | $ 0.00 | $ 0.00 |
| Gross Profit | $ 75.40M | $ 5.37M | $ -2.11M | $ -1.92M | $ -928.00K |
| Operating Income | $ 66.18M | $ -15.68M | $ -28.36M | $ -19.21M | $ -31.70M |
| EBITDA | $ 83.83M | $ -3.82M | $ -26.44M | $ -22.37M | $ -39.00M |
| Net Income | $ -2.28M | $ -9.50M | $ -28.95M | $ -20.40M | $ -33.12M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 63.34M | $ 52.55M | $ 8.79M | $ 15.92M | $ 14.34M |
| Total Assets | $ 310.66M | $ 237.08M | $ 81.80M | $ 61.42M | $ 75.16M |
| Total Debt | $ 21.79M | $ 25.42M | $ 11.90M | $ 12.78M | $ 3.00M |
| Net Debt | $ -41.18M | $ -26.77M | $ 5.26M | $ -3.13M | $ -11.34M |
| Total Liabilities | $ 125.75M | $ 106.53M | $ 41.57M | $ 40.10M | $ 46.09M |
| Stockholders' Equity | $ 184.91M | $ 130.56M | $ 40.23M | $ 21.32M | $ 29.08M |
| Cash Flow | |||||
| Free Cash Flow | $ 23.33M | $ -9.43M | $ -27.23M | $ -18.33M | $ -31.81M |
| Operating Cash Flow | $ 71.31M | $ -9.43M | $ -26.84M | $ -18.10M | $ -30.51M |
| Investing Cash Flow | $ -49.01M | $ 27.33M | $ -4.19M | $ -95.09K | $ -1.29M |
| Financing Cash Flow | $ -11.73M | $ 25.51M | $ 23.47M | $ 19.78M | $ 17.08M |