| Dec 24 | Dec 23 | Dec 22 | Dec 20 | Dec 19 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 412.26M | $ 306.13M | $ 258.49M | $ 294.01M | $ 416.54M |
| Gross Profit | $ 178.78M | $ 89.31M | $ 80.02M | $ 184.16M | $ 200.51M |
| Operating Income | $ -257.12M | $ -319.55M | $ -315.76M | $ 139.09M | $ 130.28M |
| EBITDA | $ -182.95M | $ -260.80M | $ -245.89M | $ 254.46M | $ 248.30M |
| Net Income | $ -281.89M | $ -341.42M | $ -320.83M | $ 27.73M | $ 31.01M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 66.15M | $ 121.59M | $ 409.62M | $ 132.54M | $ 46.46M |
| Total Assets | $ 343.73M | $ 412.90M | $ 717.42M | $ 2.61B | $ 2.90B |
| Total Debt | $ 424.26M | $ 217.27M | $ 270.87M | $ 1.75B | $ 2.10B |
| Net Debt | $ 360.31M | $ 160.87M | $ 163.68M | $ 1.69B | $ 2.05B |
| Total Liabilities | $ 2.84B | $ 2.56B | $ 2.42B | $ 1.91B | $ 2.21B |
| Stockholders' Equity | $ -2.50B | $ -2.14B | $ -1.70B | $ 702.24M | $ 693.24M |
| Cash Flow | |||||
| Free Cash Flow | $ -253.64M | $ -298.42M | $ -327.96M | $ 57.57M | $ -65.14M |
| Operating Cash Flow | $ -245.20M | $ -276.10M | $ -285.71M | $ 277.02M | $ 254.00M |
| Investing Cash Flow | $ 52.93M | $ 214.77M | $ -282.99M | $ -33.97M | $ -271.87M |
| Financing Cash Flow | $ 200.29M | $ 10.13M | $ 10.45M | $ -249.88M | $ -108.48M |