| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 47.22M | $ -16.86M | $ 217.66M | $ 75.76M | $ 28.53M |
| Gross Profit | $ -61.07M | $ -16.86M | $ 150.95M | $ 68.33M | $ 28.53M |
| Operating Income | $ -44.43M | $ 0.00 | $ 37.49M | $ 55.38M | $ 0.00 |
| EBITDA | $ -44.43M | $ 0.00 | $ 116.94M | $ 0.00 | $ 0.00 |
| Net Income | $ -91.83M | $ -47.07M | $ -15.01M | $ 41.85M | $ 28.50M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 64.25M | $ 184.39M | $ 5.41M | $ 84.43M | $ 107.15M |
| Total Assets | $ 977.34M | $ 1.34B | $ 1.95B | $ 1.76B | $ 1.65B |
| Total Debt | $ 722.57M | $ 621.57M | $ 907.38M | $ 678.41M | $ 1.13B |
| Net Debt | $ 658.31M | $ 568.74M | $ 901.96M | $ 593.98M | $ 1.02B |
| Total Liabilities | $ 730.57M | $ 1.03B | $ 967.79M | $ 1.26B | $ 1.14B |
| Stockholders' Equity | $ 246.92M | $ 308.93M | $ 960.51M | $ 497.30M | $ 485.36M |
| Cash Flow | |||||
| Free Cash Flow | $ 290.00K | $ -46.46M | $ 68.27M | $ 64.72M | $ 39.94M |
| Operating Cash Flow | $ 290.00K | $ -46.46M | $ 1.14M | $ 92.86M | $ 63.06M |
| Investing Cash Flow | $ 297.27M | $ 172.82M | $ -63.73M | $ -167.13M | $ -18.93M |
| Financing Cash Flow | $ -286.15M | $ -121.37M | $ -42.10M | $ -123.18M | $ 52.80M |