| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 251.29M | $ 214.47M | $ 178.03M | $ 160.79M | $ 149.86M |
| Gross Profit | $ 225.39M | $ 196.23M | $ 166.60M | $ 150.06M | $ 139.70M |
| Operating Income | $ 192.76M | $ 182.75M | $ 142.33M | $ 128.70M | $ 0.00 |
| EBITDA | $ 194.17M | $ 429.51M | $ 339.71M | $ 302.30M | $ 168.03M |
| Net Income | $ 222.43M | $ 316.64M | $ 243.62M | $ 173.94M | $ 66.96M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 184.11M | $ 501.09M | $ 139.06M | $ 452.80M | $ 120.42M |
| Total Assets | $ 3.96B | $ 3.79B | $ 2.95B | $ 2.76B | $ 2.25B |
| Total Debt | $ 847.54M | $ 916.08M | $ 932.00M | $ 934.91M | $ 840.49M |
| Net Debt | $ 663.44M | $ 414.99M | $ 792.95M | $ 482.11M | $ 720.76M |
| Total Liabilities | $ 1.36B | $ 1.31B | $ 1.31B | $ 1.31B | $ 1.15B |
| Stockholders' Equity | $ 2.60B | $ 2.49B | $ 1.64B | $ 1.45B | $ 1.11B |
| Cash Flow | |||||
| Free Cash Flow | $ 86.67M | $ 142.72M | $ 57.51M | $ 106.95M | $ 99.75M |
| Operating Cash Flow | $ 87.26M | $ 144.80M | $ 57.73M | $ 107.17M | $ 100.57M |
| Investing Cash Flow | $ -225.73M | $ -223.07M | $ -254.67M | $ 16.71M | $ -73.35M |
| Financing Cash Flow | $ -183.05M | $ 444.74M | $ -119.78M | $ 212.54M | $ 16.91M |