| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 2.26B | $ 2.70B | $ 2.22B | $ 1.20B | $ 680.77M |
| Gross Profit | $ 295.79M | $ 341.08M | $ 140.96M | $ -62.35M | $ -69.14M |
| Operating Income | $ -32.99M | $ 26.62M | $ -102.77M | $ -285.80M | $ -158.74M |
| EBITDA | $ -11.62M | $ 41.10M | $ -101.94M | $ -278.69M | $ -153.63M |
| Net Income | $ -48.31M | $ 22.72M | $ -69.62M | $ -289.18M | $ -162.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 690.77M | $ 448.69M | $ 345.90M | $ 467.65M | $ 36.83M |
| Total Assets | $ 2.36B | $ 1.90B | $ 1.35B | $ 1.75B | $ 717.67M |
| Total Debt | $ 390.80M | $ 30.36M | $ 50.56M | $ 2.74M | $ 100.00M |
| Net Debt | $ -299.96M | $ -418.32M | $ -295.33M | $ -354.55M | $ 63.17M |
| Total Liabilities | $ 1.81B | $ 1.30B | $ 795.82M | $ 1.12B | $ 773.87M |
| Stockholders' Equity | $ 548.85M | $ 472.10M | $ 402.35M | $ 435.83M | $ -279.59M |
| Cash Flow | |||||
| Free Cash Flow | $ -160.42M | $ 60.71M | $ -124.15M | $ -290.32M | $ -269.56M |
| Operating Cash Flow | $ -145.54M | $ 71.23M | $ -111.93M | $ -282.38M | $ -265.27M |
| Investing Cash Flow | $ -29.80M | $ -18.98M | $ 94.44M | $ -148.42M | $ -22.29M |
| Financing Cash Flow | $ 356.88M | $ -8.68M | $ 52.59M | $ 817.05M | $ 231.13M |