| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 142.44M | $ 147.33M | $ 52.10M | $ 101.10M | $ 62.02M |
| Gross Profit | $ 83.50M | $ 92.46M | $ 23.17M | $ 84.93M | $ 48.60M |
| Operating Income | $ 74.74M | $ 84.11M | $ 16.50M | $ 87.28M | $ 55.40M |
| EBITDA | $ 74.74M | $ 84.11M | $ 16.50M | $ 87.28M | $ 55.40M |
| Net Income | $ 73.65M | $ 83.84M | $ 15.54M | $ 83.63M | $ 54.67M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 10.13M | $ 7.78M | $ 6.40M | $ 10.07M | $ 1.90M |
| Total Assets | $ 1.66B | $ 1.63B | $ 1.30B | $ 1.32B | $ 1.05B |
| Total Debt | $ 875.84M | $ 844.78M | $ 654.46M | $ 631.04M | $ 471.93M |
| Net Debt | $ 865.71M | $ 837.00M | $ 648.06M | $ 620.97M | $ 470.04M |
| Total Liabilities | $ 915.64M | $ 884.78M | $ 690.34M | $ 665.52M | $ 494.15M |
| Stockholders' Equity | $ 740.64M | $ 742.59M | $ 612.54M | $ 652.28M | $ 560.00M |
| Cash Flow | |||||
| Free Cash Flow | $ 82.75M | $ 61.81M | $ 58.38M | $ 28.45M | $ -61.80M |
| Operating Cash Flow | $ 82.75M | $ 61.81M | $ 58.38M | $ 28.45M | $ -61.80M |
| Investing Cash Flow | $ -23.85M | $ 30.48M | $ -30.43M | $ -186.11M | $ -106.30M |
| Financing Cash Flow | $ -43.47M | $ -84.99M | $ -34.41M | $ 166.32M | $ 63.22M |