| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 24.93B | $ 24.42B | $ 24.43B | $ 21.68B | $ 20.64B |
| Gross Profit | $ 4.88B | $ 9.16B | $ 4.00B | $ 2.68B | $ 2.14B |
| Operating Income | $ 4.88B | $ 4.46B | $ 4.00B | $ 2.68B | $ 2.14B |
| EBITDA | $ 9.87B | $ 9.94B | $ 7.85B | $ 6.73B | $ 6.27B |
| Net Income | $ 2.70B | $ 2.51B | $ 2.26B | $ 1.81B | $ -88.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 713.00M | $ 940.00M | $ 635.00M | $ 734.00M | $ 291.00M |
| Total Assets | $ 141.61B | $ 133.66B | $ 125.70B | $ 118.64B | $ 103.33B |
| Total Debt | $ 61.34B | $ 58.34B | $ 57.73B | $ 53.54B | $ 46.17B |
| Net Debt | $ 60.62B | $ 57.40B | $ 57.10B | $ 52.80B | $ 45.88B |
| Total Liabilities | $ 108.82B | $ 103.26B | $ 100.41B | $ 95.57B | $ 82.10B |
| Stockholders' Equity | $ 32.54B | $ 30.15B | $ 25.04B | $ 22.82B | $ 20.97B |
| Cash Flow | |||||
| Free Cash Flow | $ -3.07B | $ -2.33B | $ -4.97B | $ -5.86B | $ -5.43B |
| Operating Cash Flow | $ 8.72B | $ 8.04B | $ 4.75B | $ 3.72B | $ 2.26B |
| Investing Cash Flow | $ -12.32B | $ -11.38B | $ -9.16B | $ -10.21B | $ -6.91B |
| Financing Cash Flow | $ 3.36B | $ 3.62B | $ 4.40B | $ 7.13B | $ 4.32B |