| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 744.24M | $ 682.16M | $ 575.99M | $ 450.13M | $ 437.60M |
| Gross Profit | $ 217.80M | $ 190.64M | $ 140.41M | $ 92.08M | $ 124.11M |
| Operating Income | $ 85.98M | $ 62.12M | $ 35.18M | $ -1.63M | $ 32.24M |
| EBITDA | $ 142.91M | $ 115.09M | $ 83.77M | $ 44.14M | $ 78.03M |
| Net Income | $ 47.83M | $ 41.67M | $ 18.46M | $ -8.66M | $ 19.39M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 14.61M | $ 0.00 | $ 5.45M | $ 4.11M | $ 13.55M |
| Total Assets | $ 695.53M | $ 653.70M | $ 556.63M | $ 487.55M | $ 498.35M |
| Total Debt | $ 220.15M | $ 209.40M | $ 167.62M | $ 135.26M | $ 115.10M |
| Net Debt | $ 205.54M | $ 200.95M | $ 162.17M | $ 131.14M | $ 101.55M |
| Total Liabilities | $ 437.48M | $ 410.47M | $ 331.60M | $ 267.02M | $ 241.00M |
| Stockholders' Equity | $ 258.05M | $ 243.23M | $ 225.03M | $ 220.53M | $ 257.35M |
| Cash Flow | |||||
| Free Cash Flow | $ 34.06M | $ 11.42M | $ -4.49M | $ 6.94M | $ 57.07M |
| Operating Cash Flow | $ 127.35M | $ 121.36M | $ 59.10M | $ 49.01M | $ 103.60M |
| Investing Cash Flow | $ -94.60M | $ -108.37M | $ -58.16M | $ -42.45M | $ -49.32M |
| Financing Cash Flow | $ -27.28M | - | - | $ -15.94M | $ -47.22M |