More flop news as "Solo" crushed by Earth's Tiniest Heroes

"Solo" reportedly lost $50 to $80 million, however according to my calculations:

Production Budget	 250,000,000 
Marketing Budget	 150,000,000 
                         -----------
Theatrical Expenses	 400,000,000 
	
Disney Revenue (60%)	 235,642,242 
Theatrical Profit	(164,357,758)

But that doesn't include merchandising or other ancillary revenue. That must be where they are making all their money!