Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 795.20M | $ 507.30M | $ 277.60M | $ 271.50M | $ 160.30M |
Gross Profit | $ 614.30M | $ 407.80M | $ 217.50M | $ 209.40M | $ 89.40M |
Operating Income | $ 276.50M | $ 141.10M | $ 94.10M | $ 98.40M | $ 1.70M |
EBITDA | $ 446.70M | $ 248.00M | $ 161.00M | $ 150.90M | $ 72.60M |
Net Income | $ 165.90M | $ 81.00M | $ 45.00M | $ 52.00M | $ -41.10M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 221.80M | $ 194.20M | $ 210.80M | $ 150.90M | $ 120.60M |
Total Assets | $ 1.97B | $ 1.74B | $ 1.21B | $ 957.50M | $ 763.10M |
Total Debt | $ 692.90M | $ 519.00M | $ 420.90M | $ 233.20M | $ 252.20M |
Net Debt | $ 471.10M | $ 324.80M | $ 210.10M | $ 82.30M | $ 131.60M |
Total Liabilities | $ 1.11B | $ 1.04B | $ 590.00M | $ 388.30M | $ 319.90M |
Stockholders' Equity | $ 861.60M | $ 697.60M | $ 615.30M | $ 569.20M | $ 443.20M |
Cash Flow | |||||
Free Cash Flow | $ 6.40M | $ -154.00M | $ -71.40M | $ -12.30M | $ -25.00M |
Operating Cash Flow | $ 347.70M | $ 181.00M | $ 168.50M | $ 108.90M | $ 49.50M |
Investing Cash Flow | $ -380.60M | $ -326.70M | $ -238.20M | $ -120.50M | $ -73.60M |
Financing Cash Flow | $ 60.50M | $ 129.10M | $ 129.60M | $ 41.90M | $ 63.70M |