| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 4.32B | $ 3.96B | $ 2.89B | $ 1.78B | $ 1.40B |
| Gross Profit | $ 342.96M | $ 334.86M | $ 295.01M | $ 160.42M | $ 124.15M |
| Operating Income | $ 159.20M | $ 124.42M | $ 55.77M | $ 62.02M | $ 43.48M |
| EBITDA | $ 262.88M | $ 212.20M | $ 118.40M | $ 78.57M | $ 51.60M |
| Net Income | $ 34.68M | $ -22.57M | $ -14.33M | $ 45.73M | $ 36.95M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 268.32M | $ 72.65M | $ 116.07M | $ 38.51M | $ 66.95M |
| Total Assets | $ 3.23B | $ 3.08B | $ 3.23B | $ 889.46M | $ 843.81M |
| Total Debt | $ 1.15B | $ 1.16B | $ 1.33B | $ 151.16M | $ 197.57M |
| Net Debt | $ 884.20M | $ 1.09B | $ 1.22B | $ 112.65M | $ 130.62M |
| Total Liabilities | $ 2.20B | $ 2.09B | $ 2.24B | $ 539.37M | $ 538.87M |
| Stockholders' Equity | $ 1.03B | $ 990.80M | $ 997.08M | $ 350.09M | $ 304.94M |
| Cash Flow | |||||
| Free Cash Flow | $ 242.45M | $ 162.95M | $ 81.07M | $ 51.56M | $ 59.58M |
| Operating Cash Flow | $ 254.24M | $ 187.97M | $ 93.50M | $ 61.34M | $ 64.08M |
| Investing Cash Flow | $ -28.65M | $ -22.65M | $ 175.96M | $ -12.64M | $ -138.03M |
| Financing Cash Flow | $ -24.50M | $ -211.02M | $ -193.24M | $ -75.58M | $ 105.77M |