| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | 509.92M | 300.35M | 169.41M | 122.02M | 67.15M |
| Gross Profit | 509.92M | 300.35M | 169.41M | 122.02M | 67.15M |
| Operating Income | 417.25M | 14.79M | -4.09M | 7.78M | 6.91M |
| EBITDA | 81.53M | -1.84M | 992.00K | -145.00K | 6.91M |
| Net Income | 51.15M | 9.16M | -3.81M | 3.27M | 3.30M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | 0.00 | 136.61M | 67.15M | 85.38M | 25.84M |
| Total Assets | 1.40B | 1.06B | 839.65M | 544.48M | 283.61M |
| Total Debt | 50.22M | 20.00M | 4.47M | 3.71M | 3.17M |
| Net Debt | -51.52M | -116.61M | -67.15M | -85.38M | -25.84M |
| Total Liabilities | 1.29B | 988.11M | 779.52M | 481.30M | 248.02M |
| Stockholders' Equity | 110.41M | 69.28M | 60.13M | 63.18M | 35.59M |
| Cash Flow | |||||
| Free Cash Flow | -49.65M | 56.36M | -13.54M | 38.06M | 7.49M |
| Operating Cash Flow | -49.20M | 56.53M | -13.35M | 38.53M | 7.64M |
| Investing Cash Flow | -4.11M | -5.96M | -4.07M | -2.63M | -2.33M |
| Financing Cash Flow | 18.45M | 18.89M | -813.00K | 23.64M | 9.20M |