Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 1.19B | $ 1.13B | $ 1.24B | $ 938.38M | $ 521.53M |
Gross Profit | $ 715.75M | $ 588.63M | $ 682.00M | $ 566.13M | $ 386.42M |
Operating Income | $ 97.78M | $ -221.61M | $ 109.40M | $ 196.95M | $ 218.37M |
EBITDA | $ 282.80M | $ -21.98M | $ 239.75M | $ 283.59M | $ 207.87M |
Net Income | $ -155.10M | $ -526.80M | $ -205.10M | $ 18.03M | $ 63.00M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 299.20M | $ 201.37M | $ 212.30M | $ 230.65M | $ 146.71M |
Total Assets | $ 2.87B | $ 2.73B | $ 3.40B | $ 3.41B | $ 816.11M |
Total Debt | $ 824.46M | $ 792.57M | $ 1.03B | $ 859.02M | $ 168.60M |
Net Debt | $ 585.65M | $ 591.20M | $ 817.00M | $ 628.38M | $ 21.88M |
Total Liabilities | $ 1.62B | $ 1.32B | $ 1.47B | $ 1.26B | $ 368.21M |
Stockholders' Equity | $ 1.26B | $ 1.41B | $ 1.93B | $ 2.15B | $ 447.90M |
Cash Flow | |||||
Free Cash Flow | $ 116.82M | $ 146.35M | $ -161.49M | $ -293.22M | $ -47.10M |
Operating Cash Flow | $ 271.48M | $ 201.84M | $ 23.10M | $ 12.90M | $ 99.64M |
Investing Cash Flow | $ -206.62M | $ -37.47M | $ -215.06M | $ -215.18M | $ -174.65M |
Financing Cash Flow | $ -33.44M | $ -175.59M | $ 177.80M | $ 289.23M | $ 129.91M |