| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 408.09M | $ 424.06M | $ 326.63M | $ 292.25M | $ 275.33M |
| Gross Profit | $ 115.17M | $ 191.22M | $ 248.54M | $ 256.60M | $ 183.08M |
| Operating Income | $ -48.27M | $ 39.83M | $ 104.85M | $ 109.28M | $ 45.18M |
| EBITDA | $ -42.12M | $ 46.28M | $ 110.78M | $ 116.31M | $ 51.39M |
| Net Income | $ -31.33M | $ 28.66M | $ 76.94M | $ 81.79M | $ 34.67M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 1.56B | $ 803.52M | $ 648.53M | $ 858.96M | $ 805.36M |
| Total Assets | $ 9.04B | $ 8.54B | $ 8.42B | $ 8.05B | $ 7.98B |
| Total Debt | $ 962.50M | $ 882.10M | $ 1.10B | $ 869.70M | $ 1.08B |
| Net Debt | $ 853.09M | $ 757.89M | $ 1.01B | $ 787.98M | $ 922.61M |
| Total Liabilities | $ 8.31B | $ 7.87B | $ 7.75B | $ 7.37B | $ 7.36B |
| Stockholders' Equity | $ 724.54M | $ 669.84M | $ 677.16M | $ 679.63M | $ 619.00M |
| Cash Flow | |||||
| Free Cash Flow | $ 10.10M | $ 29.10M | $ 81.41M | $ 84.92M | $ 68.77M |
| Operating Cash Flow | $ 12.41M | $ 34.59M | $ 85.75M | $ 88.60M | $ 71.28M |
| Investing Cash Flow | $ -505.60M | $ -94.26M | $ -351.82M | $ -106.78M | $ 93.10M |
| Financing Cash Flow | $ 473.61M | $ 80.08M | $ 336.09M | $ -57.48M | $ -56.77M |