Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 2.63B | $ 2.17B | $ 1.73B | $ 1.30B | $ 883.03M |
Gross Profit | $ 2.23B | $ 1.82B | $ 1.42B | $ 1.04B | $ 716.07M |
Operating Income | $ -67.60M | $ -208.06M | $ -109.10M | $ -43.54M | $ -50.83M |
EBITDA | $ 129.23M | $ -81.23M | $ -38.53M | $ -228.00K | $ -4.57M |
Net Income | $ 4.63M | $ -176.29M | $ -112.75M | $ -77.84M | $ -85.03M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 2.07B | $ 1.39B | $ 1.41B | $ 1.20B | $ 1.25B |
Total Assets | $ 3.80B | $ 3.07B | $ 2.54B | $ 2.17B | $ 1.97B |
Total Debt | $ 745.42M | $ 787.81M | $ 806.34M | $ 712.97M | $ 788.62M |
Net Debt | $ 232.75M | $ 399.83M | $ 475.32M | $ 335.95M | $ 410.50M |
Total Liabilities | $ 1.89B | $ 1.75B | $ 1.55B | $ 1.30B | $ 1.21B |
Stockholders' Equity | $ 1.91B | $ 1.32B | $ 992.22M | $ 873.80M | $ 762.65M |
Cash Flow | |||||
Free Cash Flow | $ 560.66M | $ 250.72M | $ 181.40M | $ 176.86M | $ 30.04M |
Operating Cash Flow | $ 598.60M | $ 350.97M | $ 273.17M | $ 238.73M | $ 88.91M |
Investing Cash Flow | $ -515.86M | $ -334.77M | $ -319.66M | $ -179.51M | $ -215.57M |
Financing Cash Flow | $ 53.49M | $ 37.01M | $ 7.43M | $ -51.47M | $ 222.46M |