| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | 356.90M | 291.35M | 284.81M | 199.43M | 75.37M |
| Gross Profit | 50.27M | 54.48M | 49.52M | 28.39M | 21.34M |
| Operating Income | 27.15M | 26.16M | 19.87M | 3.91M | 12.15M |
| EBITDA | 28.18M | 32.17M | 29.90M | 12.46M | 13.91M |
| Net Income | 5.20M | 9.95M | 16.71M | -3.30M | 9.07M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | 78.04M | 19.79M | 12.91M | 15.96M | 420.00K |
| Total Assets | 873.71M | 374.12M | 309.14M | 279.37M | 83.47M |
| Total Debt | 325.35M | 119.42M | 65.35M | 46.52M | 14.42M |
| Net Debt | 247.31M | 99.63M | 49.68M | 28.19M | 13.04M |
| Total Liabilities | 603.68M | 204.50M | 153.18M | 140.08M | 54.91M |
| Stockholders' Equity | 163.48M | 161.25M | 148.19M | 132.18M | 28.86M |
| Cash Flow | |||||
| Free Cash Flow | 20.74M | 30.81M | -931.00K | -11.47M | 5.84M |
| Operating Cash Flow | 24.44M | 38.51M | 3.68M | -9.25M | 6.79M |
| Investing Cash Flow | -8.75M | -56.33M | -14.55M | 29.34M | -6.63M |
| Financing Cash Flow | 43.67M | 23.78M | 7.83M | -4.55M | -2.11M |