| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 1.20B | $ 1.15B | $ 1.06B | $ 911.71M | $ 395.23M |
| Gross Profit | $ 447.08M | $ 314.18M | $ 342.41M | $ 301.73M | $ 20.98M |
| Operating Income | $ 137.19M | $ 91.59M | $ 200.80M | $ 116.63M | $ -38.64M |
| EBITDA | $ 394.71M | $ 211.42M | $ 218.06M | $ 170.79M | $ 53.21M |
| Net Income | $ -10.02M | $ -83.58M | $ 82.05M | $ -29.93M | $ -126.46M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 59.69M | $ 66.97M | $ 195.63M | $ 132.24M | $ 187.09M |
| Total Assets | $ 3.16B | $ 3.11B | $ 2.84B | $ 1.85B | $ 1.78B |
| Total Debt | $ 2.63B | $ 2.41B | $ 2.26B | $ 1.27B | $ 1.25B |
| Net Debt | $ 2.57B | $ 2.34B | $ 2.06B | $ 1.14B | $ 1.06B |
| Total Liabilities | $ 3.33B | $ 3.16B | $ 2.54B | $ 1.66B | $ 1.45B |
| Stockholders' Equity | $ -171.35M | $ -49.85M | $ 299.55M | $ 192.32M | $ 330.12M |
| Cash Flow | |||||
| Free Cash Flow | $ 36.16M | $ -39.75M | $ 68.25M | $ 12.87M | $ 15.04M |
| Operating Cash Flow | $ 177.22M | $ 154.83M | $ 217.79M | $ 177.67M | $ 58.23M |
| Investing Cash Flow | $ -220.31M | $ -385.66M | $ -253.22M | $ -220.34M | $ -46.68M |
| Financing Cash Flow | $ 35.86M | $ 102.16M | $ 98.96M | $ -12.14M | $ 34.80M |