| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 2.03B | $ 2.38B | $ 2.44B | $ 1.34B | $ 610.25M |
| Gross Profit | $ -876.17M | $ -413.08M | $ 119.44M | $ 11.06M | $ 56.52M |
| Operating Income | $ -1.81B | $ -1.48B | $ -913.96M | $ -960.64M | $ -440.49M |
| EBITDA | $ -1.67B | $ -826.89M | $ -229.51M | $ -716.10M | $ -226.89M |
| Net Income | $ -2.05B | $ -1.19B | $ -479.02M | $ -1.01B | $ -484.86M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 739.24M | $ 768.93M | $ 973.88M | $ 757.93M | $ 316.42M |
| Total Assets | $ 4.05B | $ 4.12B | $ 3.94B | $ 3.31B | $ 2.55B |
| Total Debt | $ 5.01B | $ 3.58B | $ 1.44B | $ 825.41M | $ 436.52M |
| Net Debt | $ 4.27B | $ 2.81B | $ 478.67M | $ 68.73M | $ 120.09M |
| Total Liabilities | $ 7.38B | $ 5.38B | $ 4.08B | $ 3.19B | $ 1.97B |
| Stockholders' Equity | $ -3.33B | $ -1.26B | $ -133.34M | $ 122.50M | $ 580.71M |
| Cash Flow | |||||
| Free Cash Flow | $ -1.35B | $ -2.03B | $ -1.80B | $ -441.83M | $ -300.76M |
| Operating Cash Flow | $ -991.21M | $ -1.89B | $ -1.09B | $ -312.16M | $ -57.05M |
| Investing Cash Flow | $ -412.56M | $ -417.62M | $ -715.97M | $ -129.67M | $ -243.71M |
| Financing Cash Flow | $ 1.42B | $ 2.10B | $ 2.09B | $ 909.57M | $ 359.64M |