Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 757.60M | $ 807.20M | $ 758.50M | $ 572.10M | $ 525.60M |
Gross Profit | $ -121.60M | $ 77.40M | $ 242.90M | $ 249.30M | $ 164.60M |
Operating Income | $ -1.33B | $ -445.30M | $ -311.80M | $ -164.20M | $ -313.90M |
EBITDA | $ -1.05B | $ -145.20M | $ -71.60M | $ -10.40M | $ -173.90M |
Net Income | $ -1.61B | $ -864.20M | $ -329.90M | $ -200.90M | $ -341.30M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 1.06B | $ 2.17B | $ 2.95B | $ 1.20B | $ 1.15B |
Total Assets | $ 6.85B | $ 7.98B | $ 6.62B | $ 3.92B | $ 3.45B |
Total Debt | $ 6.55B | $ 6.29B | $ 4.18B | $ 1.08B | $ 851.10M |
Net Debt | $ 6.08B | $ 5.25B | $ 4.19B | $ 582.20M | $ 460.10M |
Total Liabilities | $ 7.30B | $ 7.10B | $ 5.00B | $ 1.48B | $ 1.33B |
Stockholders' Equity | $ -447.10M | $ 882.10M | $ 1.62B | $ 2.44B | $ 2.12B |
Cash Flow | |||||
Free Cash Flow | $ -1.99B | $ -3.01B | $ -1.10B | $ -795.80M | $ -701.90M |
Operating Cash Flow | $ -711.70M | $ -725.60M | $ -142.60M | $ -154.20M | $ -125.50M |
Investing Cash Flow | $ -268.10M | $ -1.94B | $ -1.15B | $ -391.00M | $ -448.60M |
Financing Cash Flow | $ 400.10M | $ 1.96B | $ 2.60B | $ 615.90M | $ 504.10M |