| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 328.06M | $ 287.38M | $ 248.91M | $ 245.24M | $ 220.78M |
| Gross Profit | $ 199.95M | $ 181.28M | $ 146.63M | $ 142.94M | $ 131.12M |
| Operating Income | $ -28.59M | $ 9.62M | $ -17.46M | $ -2.43M | $ -2.60M |
| EBITDA | $ 76.32M | $ 78.27M | $ 55.52M | $ 60.91M | $ 46.44M |
| Net Income | $ 190.39M | $ 8.04M | $ -8.38M | $ 998.83M | $ 125.67M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 46.27M | $ 139.25M | $ 44.06M | $ 85.14M | $ 195.40M |
| Total Assets | $ 1.74B | $ 1.21B | $ 977.72M | $ 890.73M | $ 2.02B |
| Total Debt | $ 432.30M | $ 352.73M | $ 129.76M | $ 56.62M | $ 738.02M |
| Net Debt | $ 386.03M | $ 213.48M | $ 85.70M | $ -27.72M | $ 542.62M |
| Total Liabilities | $ 739.23M | $ 561.56M | $ 339.71M | $ 248.46M | $ 1.45B |
| Stockholders' Equity | $ 918.58M | $ 652.67M | $ 638.01M | $ 642.27M | $ 577.05M |
| Cash Flow | |||||
| Free Cash Flow | $ -256.50M | $ -142.78M | $ -114.09M | $ -411.04M | $ 166.30M |
| Operating Cash Flow | $ 62.57M | $ 113.77M | $ 74.89M | $ -250.93M | $ 302.87M |
| Investing Cash Flow | $ -339.41M | $ -236.69M | $ -184.18M | $ 1.78B | $ -155.59M |
| Financing Cash Flow | $ 183.86M | $ 218.11M | $ 69.00M | $ -1.64B | $ -53.53M |