| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 2.96B | $ 2.04B | $ 2.26B | $ 2.32B | $ 1.61B |
| Gross Profit | $ 792.50M | $ 328.55M | $ 163.06M | $ 298.71M | $ 244.48M |
| Operating Income | $ -126.13M | $ -3.70B | $ -1.98B | $ -662.19M | $ -666.19M |
| EBITDA | $ 2.05B | $ -2.91B | $ -1.51B | $ 49.51M | $ -255.46M |
| Net Income | $ 449.95M | $ -2.85B | $ -1.60B | $ 173.38M | $ -79.42M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 1.24B | $ 574.96M | $ 678.82M | $ 740.51M | $ 617.63M |
| Total Assets | $ 24.18B | $ 19.90B | $ 20.45B | $ 19.27B | $ 16.48B |
| Total Debt | $ 14.89B | $ 13.02B | $ 11.09B | $ 8.76B | $ 6.87B |
| Net Debt | $ 13.65B | $ 12.45B | $ 10.41B | $ 8.02B | $ 6.25B |
| Total Liabilities | $ 19.19B | $ 15.73B | $ 13.54B | $ 11.09B | $ 8.91B |
| Stockholders' Equity | $ 3.13B | $ 2.55B | $ 5.23B | $ 6.71B | $ 6.25B |
| Cash Flow | |||||
| Free Cash Flow | $ -423.22M | $ -3.47B | $ -3.43B | $ -2.86B | $ -2.50B |
| Operating Cash Flow | $ -421.44M | $ -766.15M | $ -820.74M | $ -848.79M | $ -817.19M |
| Investing Cash Flow | $ -2.50B | $ -2.70B | $ -1.09B | $ -713.84M | $ -489.41M |
| Financing Cash Flow | $ 3.21B | $ 3.43B | $ 1.94B | $ 1.67B | $ 1.45B |