| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 33.94M | $ 19.10M | $ 45.84M | $ 45.30M | $ 20.00M |
| Gross Profit | $ 1.69M | $ -9.87M | $ 26.64M | $ 33.27M | $ 10.33M |
| Operating Income | $ -4.16M | $ -15.70M | $ 21.87M | $ 28.18M | $ 6.59M |
| EBITDA | $ -4.16M | $ -15.70M | $ 21.87M | $ 28.18M | $ 6.59M |
| Net Income | $ -5.63M | $ -17.18M | $ 21.15M | $ 27.78M | $ 6.36M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 70.26M | $ 46.63M | $ 20.61M | $ 38.05M | $ 19.50M |
| Total Assets | $ 821.83M | $ 802.36M | $ 766.83M | $ 513.96M | $ 407.16M |
| Total Debt | $ 467.90M | $ 462.24M | $ 434.08M | $ 257.61M | $ 185.82M |
| Net Debt | $ 397.64M | $ 415.61M | $ 413.47M | $ 219.56M | $ 166.32M |
| Total Liabilities | $ 485.65M | $ 478.38M | $ 448.38M | $ 268.63M | $ 194.56M |
| Stockholders' Equity | $ 336.18M | $ 323.98M | $ 318.45M | $ 245.34M | $ 212.60M |
| Cash Flow | |||||
| Free Cash Flow | $ 39.64M | $ 50.07M | $ -246.28M | $ -75.99M | $ -25.28M |
| Operating Cash Flow | $ 39.64M | $ 50.07M | $ -246.28M | $ -75.99M | $ -25.28M |
| Investing Cash Flow | $ -35.70M | $ -55.33M | $ -372.01M | $ -291.49M | $ -190.23M |
| Financing Cash Flow | $ 21.21M | $ 50.51M | $ 229.46M | $ 75.52M | $ 55.66M |