Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 328.06M | $ 287.38M | $ 267.37M | $ 245.24M | $ 220.78M |
Gross Profit | $ 199.95M | $ 181.28M | $ 159.82M | $ 142.94M | $ 132.57M |
Operating Income | $ -28.59M | $ 9.62M | $ 5.03M | $ 13.00M | $ -1.15M |
EBITDA | $ 76.32M | $ 78.27M | $ 67.43M | $ 60.91M | $ 46.44M |
Net Income | $ 190.39M | $ 8.04M | $ -8.38M | $ 7.93M | $ 2.63M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 46.27M | $ 139.25M | $ 44.06M | $ 84.34M | $ 195.40M |
Total Assets | $ 1.74B | $ 1.21B | $ 977.72M | $ 890.73M | $ 2.03B |
Total Debt | $ 432.30M | $ 352.73M | $ 128.26M | $ 56.62M | $ 738.02M |
Net Debt | $ 386.03M | $ 213.48M | $ 84.20M | $ -27.72M | $ 542.62M |
Total Liabilities | $ 739.23M | $ 561.56M | $ 339.71M | $ 248.46M | $ 1.45B |
Stockholders' Equity | $ 918.58M | $ 652.67M | $ 638.01M | $ 642.27M | $ 582.39M |
Cash Flow | |||||
Free Cash Flow | $ -256.50M | $ -142.78M | $ -114.71M | $ -411.04M | $ 166.30M |
Operating Cash Flow | $ 62.57M | $ 113.77M | $ 74.89M | $ -250.93M | $ 302.87M |
Investing Cash Flow | $ -339.41M | $ -236.69M | $ -184.18M | $ 1.78B | $ -155.59M |
Financing Cash Flow | $ 183.86M | $ 218.11M | $ 69.00M | $ -1.64B | $ -53.53M |