Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 525.96M | $ 508.95M | $ 452.86M | $ 350.57M | $ 291.01M |
Gross Profit | $ 420.78M | $ 388.98M | $ 344.67M | $ 251.34M | $ 239.19M |
Operating Income | $ 94.54M | $ 46.35M | $ -6.34M | $ 57.26M | $ 77.52M |
EBITDA | $ 308.60M | $ 46.35M | $ 55.32M | $ 118.20M | $ 103.53M |
Net Income | $ 7.26M | $ -1.00M | $ 7.10M | $ 25.55M | $ 77.52M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 61.34M | $ 31.79M | $ 16.24M | $ 25.06M | $ 25.60M |
Total Assets | $ 641.17M | $ 601.54M | $ 579.84M | $ 502.11M | $ 285.84M |
Total Debt | $ 332.05M | $ 349.18M | $ 363.62M | $ 274.02M | $ 158.10M |
Net Debt | $ 270.71M | $ 317.39M | $ 347.38M | $ 248.96M | $ 132.50M |
Total Liabilities | $ 406.96M | $ 407.51M | $ 420.69M | $ 344.23M | $ 186.51M |
Stockholders' Equity | $ 234.21M | $ 10.44M | $ -494.00K | $ -9.04M | $ 99.33M |
Cash Flow | |||||
Free Cash Flow | $ 323.81M | $ 287.15M | $ 230.05M | $ 152.97M | $ 181.39M |
Operating Cash Flow | $ 323.81M | $ 296.15M | $ 243.30M | $ 167.35M | $ 192.11M |
Investing Cash Flow | $ -243.44M | $ -244.29M | $ -317.24M | $ -199.47M | $ -98.31M |
Financing Cash Flow | $ -66.02M | $ -27.58M | $ 61.26M | $ 48.83M | $ -84.12M |