XML 23 R5.htm IDEA: XBRL DOCUMENT v3.25.0.1
CONSOLIDATED STATEMENTS OF OPERATIONS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Income Statement [Abstract]      
Revenue $ 1,186,490 $ 1,129,193 $ 1,218,229
Cost of goods sold 470,745 540,565 529,102
Gross profit 715,745 588,628 689,127
Expenses:      
Sales and marketing 257,716 240,165 277,563
General and administrative 252,735 145,997 169,471
Depreciation and amortization 112,806 109,825 116,381
Impairment and disposal of long-lived assets, net of (recoveries) (5,292) 6,664 75,547
Impairment of goodwill 0 307,590 0
Total expenses 617,965 810,241 638,962
Income (loss) from operations 97,780 (221,613) 50,165
Other income (expense):      
Interest expense, net (62,193) (81,569) (73,422)
Interest income 14,678 6,164 1,631
Debt extinguishments, net 0 5,937 0
Other (expense) income, net (7,551) 6,544 2,388
Total other expense, net (55,066) (62,924) (69,403)
Income (loss) before provision for income taxes 42,714 (284,537) (19,238)
Provision for income taxes 197,589 151,358 163,380
Net loss from continuing operations (154,875) (435,895) (182,618)
Net loss from discontinued operations, net of tax benefit of zero, $4,101, and $12,223 respectively (5,702) (97,241) (70,109)
Net loss (160,577) (533,136) (252,727)
Less: net loss attributable to non-controlling interest from continuing operations (5,472) (5,147) (3,994)
Less: net loss attributable to non-controlling interest from discontinued operations 0 (1,193) (2,669)
Net loss attributable to common shareholders $ (155,105) $ (526,796) $ (246,064)
Net loss per share - Continuing operations:      
Basic (in dollars per share) $ (0.79) $ (2.28) $ (0.95)
Diluted (in dollars per share) (0.79) (2.28) (0.95)
Net loss per share - Discontinued operations:      
Basic (in dollars per share) (0.03) (0.51) (0.36)
Diluted (in dollars per share) $ (0.03) $ (0.51) $ (0.36)
Weighted average number of common shares used in computing net loss per share:      
Basic (in shares) 189,992,663 188,974,176 187,995,317
Diluted (in shares) 189,992,663 188,974,176 187,995,317
EPS Numerator Reconciliation      
Net loss attributable to common shareholders (from above) $ (155,105) $ (526,796) $ (246,064)
Net loss from discontinued operations, net of tax, attributable to common shareholders 5,702 96,048 67,440
Net loss from continuing operations available to common shareholders $ (149,403) $ (430,748) $ (178,624)