| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 279.30M | $ 263.53M | $ 236.92M | $ 21.66M | $ 67.78M |
| Gross Profit | $ -24.97M | $ -3.19M | $ -16.05M | $ -18.55M | $ 17.56M |
| Operating Income | $ -45.86M | $ -10.21M | $ -23.59M | $ -63.96M | $ -50.01M |
| EBITDA | $ 10.90M | $ 42.97M | $ 20.75M | $ -24.44M | $ -9.37M |
| Net Income | $ -102.67M | $ -65.66M | $ -70.90M | $ -92.89M | $ -68.60M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 37.51M | $ 42.75M | $ 54.38M | $ 67.49M | $ 5.46M |
| Total Assets | $ 507.02M | $ 1.03B | $ 1.06B | $ 1.05B | $ 977.55M |
| Total Debt | $ 100.03M | $ 530.91M | $ 541.76M | $ 481.56M | $ 469.53M |
| Net Debt | $ 62.52M | $ 488.16M | $ 487.41M | $ 414.06M | $ 464.07M |
| Total Liabilities | $ 161.97M | $ 585.40M | $ 618.88M | $ 546.98M | $ 481.92M |
| Stockholders' Equity | $ 345.05M | $ 446.16M | $ 436.89M | $ 506.80M | $ 495.63M |
| Cash Flow | |||||
| Free Cash Flow | $ -53.37M | $ -74.84M | $ -79.56M | $ -57.49M | $ -22.02M |
| Operating Cash Flow | $ 4.41M | $ -19.44M | $ -30.59M | $ -52.81M | $ -21.81M |
| Investing Cash Flow | $ 422.22M | $ -55.40M | $ -48.97M | $ -4.68M | $ -206.00K |
| Financing Cash Flow | $ -431.84M | $ 63.24M | $ 61.13M | $ 114.80M | $ 0.00 |