| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 2.21B | $ 2.46B | $ 2.44B | $ 2.27B | $ 1.95B |
| Gross Profit | $ 471.72M | $ 529.94M | $ 587.19M | $ 568.95M | $ 496.53M |
| Operating Income | $ -173.52M | $ 118.02M | $ 168.54M | $ 217.19M | $ 204.69M |
| EBITDA | $ -54.25M | $ 220.32M | $ 301.21M | $ 316.97M | $ 266.62M |
| Net Income | $ -320.96M | $ 8.43M | $ 103.24M | $ 140.97M | $ 118.65M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 84.99M | $ 172.75M | $ 153.44M | $ 158.21M | $ 132.91M |
| Total Assets | $ 1.75B | $ 2.19B | $ 2.15B | $ 2.00B | $ 1.52B |
| Total Debt | $ 1.08B | $ 1.13B | $ 1.06B | $ 899.88M | $ 526.93M |
| Net Debt | $ 994.38M | $ 957.33M | $ 911.41M | $ 741.67M | $ 394.01M |
| Total Liabilities | $ 1.49B | $ 1.57B | $ 1.52B | $ 1.40B | $ 1.01B |
| Stockholders' Equity | $ 250.25M | $ 598.63M | $ 559.91M | $ 522.21M | $ 444.70M |
| Cash Flow | |||||
| Free Cash Flow | $ -103.99M | $ 76.93M | $ 53.04M | $ 190.94M | $ 212.15M |
| Operating Cash Flow | $ -58.82M | $ 144.76M | $ 137.05M | $ 251.30M | $ 271.92M |
| Investing Cash Flow | $ 477.00K | $ -67.58M | $ -226.20M | $ -541.98M | $ -112.43M |
| Financing Cash Flow | $ -38.30M | $ -68.23M | $ 89.04M | $ 319.64M | $ -112.23M |