| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 6.16B | $ 3.71B | $ 5.39B | $ 3.48B | $ 2.41B |
| Gross Profit | $ 2.54B | $ 1.34B | $ 2.54B | $ 1.03B | $ 566.40M |
| Operating Income | $ 1.65B | $ 932.00M | $ 2.54B | $ 640.30M | $ -687.40M |
| EBITDA | $ 3.31B | $ 2.32B | $ 4.21B | $ 1.91B | $ 546.10M |
| Net Income | $ -93.00M | $ 45.00M | $ 8.00M | $ 101.10M | $ -778.40M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 830.00M | $ 286.00M | $ 524.00M | $ 702.00M | $ 445.40M |
| Total Assets | $ 30.32B | $ 9.90B | $ 12.57B | $ 14.50B | $ 9.48B |
| Total Debt | $ 6.02B | $ 1.28B | $ 2.06B | $ 3.54B | $ 2.32B |
| Net Debt | $ 5.22B | $ 991.00M | $ 1.56B | $ 2.84B | $ 1.88B |
| Total Liabilities | $ 24.07B | $ 8.36B | $ 11.54B | $ 14.03B | $ 8.42B |
| Stockholders' Equity | $ 6.25B | $ 1.55B | $ 1.02B | $ 473.50M | $ 1.07B |
| Cash Flow | |||||
| Free Cash Flow | $ 293.00M | $ 1.34B | $ 2.52B | $ 1.00B | $ 775.30M |
| Operating Cash Flow | $ 1.61B | $ 2.14B | $ 3.13B | $ 1.61B | $ 1.37B |
| Investing Cash Flow | $ -2.28B | $ -693.00M | $ -628.60M | $ -571.00M | $ -603.20M |
| Financing Cash Flow | $ 1.23B | $ -1.67B | $ -2.67B | $ -787.20M | $ -899.40M |