| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 530.76M | $ 543.74M | $ 497.50M | $ 513.62M | $ 497.41M |
| Gross Profit | $ 118.06M | $ 112.04M | $ 89.61M | $ 86.30M | $ 95.01M |
| Operating Income | $ 20.51M | $ 9.11M | $ -7.21M | $ 4.47M | $ 15.63M |
| EBITDA | $ 33.52M | $ 21.73M | $ 9.12M | $ 21.43M | $ 31.32M |
| Net Income | $ 42.95M | $ 1.46M | $ -45.56M | $ 3.63M | $ 7.58M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 2.45M | $ 2.56M | $ 2.88M | $ 10.37M | $ 7.56M |
| Total Assets | $ 334.55M | $ 312.40M | $ 365.31M | $ 342.60M | $ 370.39M |
| Total Debt | $ 61.65M | $ 67.14M | $ 106.04M | $ 43.53M | $ 58.54M |
| Net Debt | $ 59.20M | $ 64.58M | $ 103.16M | $ 33.16M | $ 50.98M |
| Total Liabilities | $ 155.54M | $ 169.57M | $ 227.71M | $ 158.99M | $ 193.56M |
| Stockholders' Equity | $ 178.32M | $ 142.11M | $ 137.18M | $ 183.09M | $ 176.83M |
| Cash Flow | |||||
| Free Cash Flow | $ 12.84M | $ 32.44M | $ -18.21M | $ -5.68M | $ 7.74M |
| Operating Cash Flow | $ 22.63M | $ 36.96M | $ -10.58M | $ -1.06M | $ 16.92M |
| Investing Cash Flow | $ -6.31M | $ 2.49M | $ -56.42M | $ 17.82M | $ -8.04M |
| Financing Cash Flow | $ -16.23M | $ -39.30M | $ 60.24M | $ -13.90M | $ -15.30M |