| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 1.10B | $ 1.17B | $ 1.37B | $ 1.24B | $ 805.41M |
| Gross Profit | $ -6.26M | $ 234.39M | $ 322.94M | $ 287.63M | $ 108.39M |
| Operating Income | $ 59.86M | $ 259.21M | $ 130.44M | $ 76.25M | $ -125.17M |
| EBITDA | $ 248.26M | $ 407.71M | $ 374.12M | $ 294.17M | $ 110.00M |
| Net Income | $ -179.84M | $ -60.30M | $ -178.49M | $ -139.82M | $ -267.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 66.35M | $ 112.91M | $ 165.23M | $ 417.06M | $ 592.11M |
| Total Assets | $ 2.83B | $ 3.16B | $ 3.46B | $ 3.92B | $ 4.10B |
| Total Debt | $ 2.92B | $ 2.69B | $ 3.10B | $ 3.90B | $ 3.93B |
| Net Debt | $ 2.86B | $ 2.58B | $ 2.94B | $ 3.48B | $ 3.34B |
| Total Liabilities | $ 3.21B | $ 3.37B | $ 3.69B | $ 4.04B | $ 4.08B |
| Stockholders' Equity | $ -409.27M | $ -247.70M | $ -261.14M | $ -148.34M | $ -2.65M |
| Cash Flow | |||||
| Free Cash Flow | $ -21.87M | $ -23.79M | $ 13.79M | $ -64.53M | $ -144.28M |
| Operating Cash Flow | $ 49.28M | $ -23.59M | $ 14.39M | $ 39.22M | $ -144.19M |
| Investing Cash Flow | $ 190.76M | $ 191.28M | $ -89.75M | $ -70.33M | $ -34.04M |
| Financing Cash Flow | $ -179.17M | $ -258.75M | $ -172.13M | $ -101.51M | $ 702.56M |