Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 1.19B | $ 1.09B | $ 901.00M | $ 791.00M | $ 647.00M |
Gross Profit | $ 957.00M | $ 907.00M | $ 742.00M | $ 664.00M | $ 550.00M |
Operating Income | $ 32.00M | $ -4.00M | $ -91.00M | $ 213.00M | $ -156.00M |
EBITDA | $ 84.00M | $ 66.00M | $ -45.00M | $ 238.00M | $ -123.00M |
Net Income | $ 2.00M | $ 2.00M | $ -53.00M | $ 205.00M | $ -148.00M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 320.00M | $ 410.00M | $ 893.00M | $ 1.10B | $ 858.00M |
Total Assets | $ 1.32B | $ 1.95B | $ 1.77B | $ 1.83B | $ 1.53B |
Total Debt | $ 375.00M | $ 282.00M | $ 277.00M | $ 286.00M | $ 285.00M |
Net Debt | $ 56.00M | $ -34.00M | $ -497.00M | $ -816.00M | $ -573.00M |
Total Liabilities | $ 1.67B | $ 1.97B | $ 1.72B | $ 1.63B | $ 1.45B |
Stockholders' Equity | $ -348.00M | $ -11.00M | $ 51.00M | $ 203.00M | $ 82.00M |
Cash Flow | |||||
Free Cash Flow | $ 5.00M | $ -368.00M | $ -10.00M | $ 319.00M | $ -197.00M |
Operating Cash Flow | $ 36.00M | $ -315.00M | $ -4.00M | $ 353.00M | $ -193.00M |
Investing Cash Flow | $ 69.00M | $ -98.00M | $ -223.00M | $ -14.00M | $ -4.00M |
Financing Cash Flow | $ -102.00M | $ -46.00M | $ -100.00M | $ -94.00M | $ -10.00M |