| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 918.46M | $ 1.33B | $ 1.46B | $ 1.52B | $ 1.73B |
| Gross Profit | $ -110.60M | $ -53.00M | $ -87.55M | $ 14.64M | $ -31.58M |
| Operating Income | $ -136.99M | $ -108.72M | $ -163.59M | $ -17.70M | $ -97.70M |
| EBITDA | $ -115.29M | $ -74.67M | $ -127.91M | $ 24.57M | $ -59.83M |
| Net Income | $ -340.80M | $ -240.71M | $ -201.78M | $ -55.55M | $ -159.55M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 13.90M | $ 196.52M | $ 161.66M | $ 133.55M | $ 242.16M |
| Total Assets | $ 342.44M | $ 692.46M | $ 804.08M | $ 962.18M | $ 1.01B |
| Total Debt | $ 523.74M | $ 742.25M | $ 624.34M | $ 216.76M | $ 243.81M |
| Net Debt | $ 509.84M | $ 545.74M | $ 463.28M | $ 83.21M | $ 1.64M |
| Total Liabilities | $ 1.02B | $ 1.07B | $ 926.38M | $ 911.69M | $ 756.73M |
| Stockholders' Equity | $ -679.47M | $ -373.24M | $ -122.30M | $ 50.49M | $ 250.97M |
| Cash Flow | |||||
| Free Cash Flow | $ -140.94M | $ -13.70M | $ -117.11M | $ -81.10M | $ -62.64M |
| Operating Cash Flow | $ -126.41M | $ 12.50M | $ -80.97M | $ -62.27M | $ -25.52M |
| Investing Cash Flow | $ -15.85M | $ -26.20M | $ -23.30M | $ -18.83M | $ -37.12M |
| Financing Cash Flow | $ -44.45M | $ 50.96M | $ 121.99M | $ -14.60M | $ 198.92M |