Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 798.71M | $ 683.19M | $ 541.13M | $ 440.22M | $ 354.59M |
Gross Profit | $ 615.13M | $ 528.40M | $ 434.73M | $ 362.67M | $ 293.77M |
Operating Income | $ -52.16M | $ -67.81M | $ -41.77M | $ -36.43M | $ -90.80M |
EBITDA | $ -8.95M | $ -44.09M | $ -27.56M | $ -26.44M | $ -83.92M |
Net Income | $ -78.28M | $ -92.22M | $ -46.68M | $ -42.73M | $ -99.01M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 473.97M | $ 567.43M | $ 512.29M | $ 291.85M | $ 212.27M |
Total Assets | $ 1.61B | $ 1.44B | $ 1.25B | $ 690.59M | $ 558.61M |
Total Debt | $ 413.31M | $ 420.40M | $ 422.09M | $ 58.34M | $ 45.87M |
Net Debt | $ 176.18M | $ 119.54M | $ 144.09M | $ -119.88M | $ -28.49M |
Total Liabilities | $ 1.26B | $ 1.17B | $ 1.03B | $ 539.92M | $ 459.71M |
Stockholders' Equity | $ 346.34M | $ 270.87M | $ 215.31M | $ 150.66M | $ 98.91M |
Cash Flow | |||||
Free Cash Flow | $ 141.10M | $ 112.00M | $ 90.20M | $ 43.95M | $ -31.42M |
Operating Cash Flow | $ 149.85M | $ 131.15M | $ 96.77M | $ 64.23M | $ -10.74M |
Investing Cash Flow | $ -212.62M | $ -128.04M | $ -391.59M | $ 4.08M | $ -113.05M |
Financing Cash Flow | $ 1.25M | $ 23.32M | $ 397.65M | $ 36.40M | $ 34.16M |