| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 631.47M | $ 460.85M | $ 271.03M | $ 339.59M | $ 234.87M |
| Gross Profit | $ 389.11M | $ 289.84M | $ 155.47M | $ 217.88M | $ 142.69M |
| Operating Income | $ 273.83M | $ 182.38M | $ 49.29M | $ 144.50M | $ 79.98M |
| EBITDA | $ 274.83M | $ 185.50M | $ 53.28M | $ 148.31M | $ 83.56M |
| Net Income | $ 200.04M | $ 148.84M | $ 41.50M | $ 126.58M | $ 82.42M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 129.76M | $ 62.63M | $ 155.71M | $ 226.20M | $ 286.25M |
| Total Assets | $ 7.08B | $ 6.55B | $ 4.76B | $ 4.15B | $ 3.46B |
| Total Debt | $ 4.40B | $ 4.25B | $ 2.98B | $ 2.49B | $ 2.19B |
| Net Debt | $ 4.27B | $ 4.18B | $ 2.82B | $ 2.27B | $ 1.90B |
| Total Liabilities | $ 4.68B | $ 4.41B | $ 3.10B | $ 2.58B | $ 2.25B |
| Stockholders' Equity | $ 2.34B | $ 2.09B | $ 1.63B | $ 1.54B | $ 1.20B |
| Cash Flow | |||||
| Free Cash Flow | $ 5.85M | $ 99.69M | $ 230.00K | $ 13.31M | $ 73.28M |
| Operating Cash Flow | $ 5.85M | $ 99.69M | $ 230.00K | $ 13.31M | $ 73.28M |
| Investing Cash Flow | $ -131.19M | $ -1.99B | $ -592.11M | $ -703.40M | $ -831.65M |
| Financing Cash Flow | $ 200.41M | $ 1.79B | $ 516.78M | $ 630.84M | $ 962.12M |