| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 724.68M | $ 612.46M | $ 396.46M | $ 470.01M | $ 100.58M |
| Gross Profit | $ 601.25M | $ 509.88M | $ 318.19M | $ 411.17M | $ 51.00M |
| Operating Income | $ 538.71M | $ 451.09M | $ 264.93M | $ 363.63M | $ 15.84M |
| EBITDA | $ 538.71M | $ 451.09M | $ 264.93M | $ 363.63M | $ 15.84M |
| Net Income | $ 508.08M | $ 428.45M | $ 241.61M | $ 330.76M | $ 29.38M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 78.25M | $ 60.08M | $ 49.12M | $ 32.63M | $ 31.92M |
| Total Assets | $ 5.12B | $ 4.44B | $ 4.24B | $ 3.69B | $ 2.77B |
| Total Debt | $ 2.12B | $ 1.80B | $ 2.00B | $ 1.80B | $ 1.21B |
| Net Debt | $ 2.04B | $ 1.74B | $ 1.95B | $ 1.76B | $ 1.18B |
| Total Liabilities | $ 2.32B | $ 1.97B | $ 2.13B | $ 1.90B | $ 1.25B |
| Stockholders' Equity | $ 2.80B | $ 2.48B | $ 2.11B | $ 1.79B | $ 1.51B |
| Cash Flow | |||||
| Free Cash Flow | $ -87.12M | $ 285.32M | $ -246.94M | $ -515.37M | $ -54.08M |
| Operating Cash Flow | $ -87.12M | $ 285.32M | $ -246.94M | $ -515.37M | $ -54.08M |
| Investing Cash Flow | $ 0.00 | $ 0.00 | $ 680.02M | $ 1.05B | $ 0.00 |
| Financing Cash Flow | $ 105.29M | $ -274.36M | $ 263.43M | $ 516.08M | $ 30.76M |