| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 731.78M | $ 736.13M | $ 675.70M | $ 361.93M | $ 234.46M |
| Gross Profit | $ 259.64M | $ 258.02M | $ 238.46M | $ 107.45M | $ 27.79M |
| Operating Income | $ 103.49M | $ 58.79M | $ 67.78M | $ -33.27M | $ -109.41M |
| EBITDA | $ 259.22M | $ 212.40M | $ 220.57M | $ 82.21M | $ 5.05M |
| Net Income | $ 43.64M | $ -9.49M | $ 1.47M | $ -65.57M | $ -143.34M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 40.64M | $ 37.84M | $ 51.26M | $ 64.48M | $ 20.72M |
| Total Assets | $ 2.90B | $ 2.94B | $ 3.02B | $ 2.26B | $ 2.23B |
| Total Debt | $ 1.42B | $ 1.46B | $ 1.48B | $ 1.43B | $ 1.14B |
| Net Debt | $ 1.38B | $ 1.42B | $ 1.43B | $ 1.37B | $ 1.12B |
| Total Liabilities | $ 1.51B | $ 1.54B | $ 1.56B | $ 1.16B | $ 1.18B |
| Stockholders' Equity | $ 909.54M | $ 911.20M | $ 959.81M | $ 948.07M | $ 988.74M |
| Cash Flow | |||||
| Free Cash Flow | $ 77.02M | $ 153.64M | $ 93.15M | $ 66.05M | $ -42.05M |
| Operating Cash Flow | $ 166.32M | $ 153.64M | $ 169.62M | $ 66.05M | $ -42.05M |
| Investing Cash Flow | $ -71.50M | $ -101.96M | $ -290.51M | $ -74.24M | $ -30.71M |
| Financing Cash Flow | $ -94.23M | $ -65.72M | $ 85.76M | $ 66.24M | $ 41.83M |