| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 8.14M | $ 271.07M | $ 260.30M | $ 213.35M | $ 194.65M |
| Gross Profit | $ -276.67M | $ 160.01M | $ 152.95M | $ 114.59M | $ 99.20M |
| Operating Income | $ -230.91M | $ 38.18M | $ 22.27M | $ -19.23M | $ -26.28M |
| EBITDA | $ 249.90M | $ 140.05M | $ 104.51M | $ 104.90M | $ -41.23M |
| Net Income | $ 75.24M | $ -23.12M | $ -107.27M | $ -52.07M | $ -119.04M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 2.59B | $ 7.25M | $ 28.01M | $ 26.78M | $ 31.75M |
| Total Assets | $ 2.71B | $ 2.98B | $ 3.24B | $ 3.92B | $ 4.53B |
| Total Debt | $ 1.37B | $ 1.67B | $ 1.86B | $ 1.91B | $ 2.39B |
| Net Debt | $ 1.35B | $ 1.67B | $ 1.83B | $ 1.88B | $ 2.36B |
| Total Liabilities | $ 1.43B | $ 1.74B | $ 1.94B | $ 2.01B | $ 2.56B |
| Stockholders' Equity | $ 1.15B | $ 1.10B | $ 1.14B | $ 1.24B | $ 1.28B |
| Cash Flow | |||||
| Free Cash Flow | $ 2.02M | $ 46.38M | $ 45.21M | $ -115.53M | $ -8.99M |
| Operating Cash Flow | $ 2.02M | $ 64.75M | $ 57.61M | $ 66.45M | $ 56.12M |
| Investing Cash Flow | $ 445.43M | $ 134.13M | $ 32.18M | $ 220.09M | $ 446.23M |
| Financing Cash Flow | $ -516.35M | $ -229.15M | $ -82.86M | $ -290.35M | $ -503.19M |