| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 616.80M | $ 576.69M | $ 377.78M | $ 290.46M | $ 286.96M |
| Gross Profit | $ 345.13M | $ 336.10M | $ 301.76M | $ 275.82M | $ 189.89M |
| Operating Income | $ 97.26M | $ 105.92M | $ 107.44M | $ 132.43M | $ 44.35M |
| EBITDA | $ 114.06M | $ 123.55M | $ 119.75M | $ 139.26M | $ 51.23M |
| Net Income | $ 76.49M | $ 83.80M | $ 87.72M | $ 108.55M | $ 36.36M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 1.57B | $ 1.53B | $ 2.00B | $ 2.21B | $ 1.38B |
| Total Assets | $ 9.68B | $ 9.72B | $ 9.69B | $ 7.86B | $ 7.63B |
| Total Debt | $ 172.40M | $ 277.88M | $ 841.00M | $ 467.22M | $ 1.14B |
| Net Debt | $ -297.85M | $ -2.56M | $ 482.02M | $ -238.40M | $ 764.58M |
| Total Liabilities | $ 8.53B | $ 8.66B | $ 8.74B | $ 7.13B | $ 6.98B |
| Stockholders' Equity | $ 1.15B | $ 1.06B | $ 949.94M | $ 730.21M | $ 647.15M |
| Cash Flow | |||||
| Free Cash Flow | $ 86.43M | $ 103.09M | $ 137.18M | $ 166.47M | $ -6.31M |
| Operating Cash Flow | $ 108.48M | $ 129.92M | $ 145.65M | $ 171.49M | $ 887.00K |
| Investing Cash Flow | $ 231.94M | $ -130.03M | $ -455.99M | $ 12.85M | $ -2.12B |
| Financing Cash Flow | $ -150.61M | $ -78.42M | $ -36.31M | $ 144.07M | $ 2.20B |