Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 1.83B | $ 1.79B | $ 1.49B | $ 902.00M | $ 604.00M |
Gross Profit | $ 1.83B | $ 1.37B | $ 1.15B | $ 616.00M | $ 329.00M |
Operating Income | $ -587.00M | $ -912.00M | $ 88.00M | $ -185.00M | $ -341.00M |
EBITDA | $ -598.00M | $ -813.00M | $ 255.00M | $ 205.00M | $ -805.00M |
Net Income | $ -563.00M | $ -285.00M | $ 46.00M | $ 38.00M | $ -862.00M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 0.00 | $ 1.09B | $ 1.05B | $ 760.00M | $ 423.00M |
Total Assets | $ 0.00 | $ 3.56B | $ 4.64B | $ 4.38B | $ 4.09B |
Total Debt | $ 345.00M | $ 1.13B | $ 1.07B | $ 1.10B | $ 491.00M |
Net Debt | $ 345.00M | $ 37.00M | $ 21.00M | $ 342.00M | $ 68.00M |
Total Liabilities | $ 0.00 | $ 2.33B | $ 2.38B | $ 2.25B | $ 1.78B |
Stockholders' Equity | $ 0.00 | $ -418.00M | $ -142.00M | $ -201.00M | $ -43.00M |
Cash Flow | |||||
Free Cash Flow | $ 144.00M | $ 163.00M | $ 334.00M | $ 43.00M | $ -270.00M |
Operating Cash Flow | $ 144.00M | $ 226.00M | $ 390.00M | $ 97.00M | $ -215.00M |
Investing Cash Flow | $ -73.00M | $ -63.00M | $ -52.00M | $ -54.00M | $ -56.00M |
Financing Cash Flow | $ -63.00M | $ -127.00M | $ -22.00M | $ 306.00M | $ 345.00M |