Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 4.55B | $ 3.93B | $ 4.80B | $ 4.69B | $ 3.36B |
Gross Profit | $ 696.00M | $ 658.00M | $ 1.17B | $ 1.01B | $ 789.00M |
Operating Income | $ -56.00M | $ 39.00M | $ 123.00M | $ 192.00M | $ 80.00M |
EBITDA | $ -187.00M | $ 103.00M | $ 209.00M | $ 277.00M | $ 160.00M |
Net Income | $ -285.00K | $ 4.00M | $ 92.00M | $ 150.00M | $ 43.00M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 35.00M | $ 5.00M | $ 98.00M | $ 29.00M | $ 70.00M |
Total Assets | $ 3.41B | $ 1.82B | $ 2.04B | $ 2.07B | $ 1.87B |
Total Debt | $ 664.00M | $ 558.00M | $ 617.00M | $ 135.00M | $ 116.00M |
Net Debt | $ 629.00M | $ 553.00M | $ 519.00M | $ 106.00M | $ 46.00M |
Total Liabilities | $ 1.80B | $ 1.23B | $ 1.45B | $ 998.00M | $ 802.00M |
Stockholders' Equity | $ 1.61B | $ 594.00M | $ 589.00M | $ 1.07B | $ 1.07B |
Cash Flow | |||||
Free Cash Flow | $ -57.00M | $ 25.00M | $ 253.00M | $ 116.00M | $ -22.00M |
Operating Cash Flow | $ -12.00M | $ 89.00M | $ 310.00M | $ 155.00M | $ 25.00M |
Investing Cash Flow | $ -1.06B | $ -66.00M | $ -56.00M | $ -38.00M | $ -39.00M |
Financing Cash Flow | $ 1.11B | $ -117.00M | $ -183.00M | $ -158.00M | $ 32.00M |