| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 4.93B | $ 4.91B | $ 220.12M | $ 237.85M | $ 184.90M |
| Gross Profit | $ 514.56M | $ 580.35M | $ 23.86M | $ 25.72M | $ 22.92M |
| Operating Income | $ 181.96M | $ 145.27M | $ 7.54M | $ 9.50M | $ 11.16M |
| EBITDA | $ 374.46M | $ 590.55M | $ 22.60M | $ 24.57M | $ 26.17M |
| Net Income | $ -115.94M | $ 25.05M | $ 756.03K | $ 2.58M | $ 256.93K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 517.32M | $ 342.08M | $ 322.61M | $ 21.23M | $ 13.71M |
| Total Assets | $ 5.55B | $ 5.24B | $ 5.51B | $ 268.31M | $ 239.79M |
| Total Debt | $ 1.92B | $ 1.87B | $ 1.87B | $ 83.97M | $ 77.25M |
| Net Debt | $ 1.40B | $ 1.53B | $ 1.55B | $ 62.74M | $ 63.54M |
| Total Liabilities | $ 3.88B | $ 3.59B | $ 3.74B | $ 180.24M | $ 155.81M |
| Stockholders' Equity | $ 1.67B | $ 1.66B | $ 1.77B | $ 88.07M | $ 83.99M |
| Cash Flow | |||||
| Free Cash Flow | $ 353.91M | $ 103.72M | $ -162.07M | $ 2.08B | $ 766.00M |
| Operating Cash Flow | $ 658.11M | $ 466.02M | $ 378.58M | $ 11.46B | $ 8.11B |
| Investing Cash Flow | $ -296.24M | $ -314.50M | $ -528.00M | $ -9.37B | $ -7.18B |
| Financing Cash Flow | $ -187.69M | $ -122.30M | $ 62.43M | $ 601.00M | $ -3.76B |