Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 617.02M | $ 545.36M | $ 467.99M | $ 369.26M | $ 304.57M |
Gross Profit | $ 466.84M | $ 402.04M | $ 334.69M | $ 265.17M | $ 215.81M |
Operating Income | $ -60.85M | $ -107.97M | $ -145.01M | $ -83.91M | $ -37.90M |
EBITDA | $ -57.60M | $ -80.90M | $ -141.26M | $ -81.75M | $ -26.27M |
Net Income | $ -92.26M | $ -111.44M | $ -150.92M | $ -88.64M | $ -33.48M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 159.86M | $ 159.00M | $ 196.00M | $ 155.97M | $ 222.29M |
Total Assets | $ 621.04M | $ 627.50M | $ 594.21M | $ 504.52M | $ 512.52M |
Total Debt | $ 305.39M | $ 277.35M | $ 184.03M | $ 56.89M | $ 58.12M |
Net Debt | $ 186.84M | $ 128.00M | $ 35.89M | $ -43.90M | $ -54.34M |
Total Liabilities | $ 653.68M | $ 575.16M | $ 448.51M | $ 270.60M | $ 215.92M |
Stockholders' Equity | $ -32.64M | $ 52.34M | $ 145.70M | $ 233.92M | $ 296.61M |
Cash Flow | |||||
Free Cash Flow | $ 3.08M | $ -120.08M | $ -115.65M | $ -59.98M | $ -8.87M |
Operating Cash Flow | $ 6.88M | $ -110.44M | $ -106.55M | $ -53.92M | $ -7.62M |
Investing Cash Flow | $ -35.39M | $ 28.59M | $ 10.26M | $ 41.94M | $ -153.36M |
Financing Cash Flow | $ -258.00K | $ 79.17M | $ 142.87M | $ 2.79M | $ 110.47M |