| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 464.29M | $ 489.27M | $ 498.74M | $ 477.58M | $ 427.53M |
| Gross Profit | $ 69.48M | $ 70.09M | $ 77.63M | $ 87.59M | $ 83.94M |
| Operating Income | $ -27.55M | $ -21.80M | $ -21.09M | $ 9.00M | $ -117.46M |
| EBITDA | $ 20.72M | $ 13.46M | $ 31.20M | $ 36.42M | $ -87.51M |
| Net Income | $ -38.27M | $ -50.15M | $ -26.10M | $ -13.22M | $ -100.59M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 18.13M | $ 21.90M | $ 12.81M | $ 28.66M | $ 48.14M |
| Total Assets | $ 456.89M | $ 510.88M | $ 546.13M | $ 579.10M | $ 683.22M |
| Total Debt | $ 196.96M | $ 212.83M | $ 209.41M | $ 211.13M | $ 154.87M |
| Net Debt | $ 178.83M | $ 190.93M | $ 196.61M | $ 182.47M | $ 106.73M |
| Total Liabilities | $ 382.37M | $ 308.08M | $ 359.86M | $ 354.92M | $ 323.98M |
| Stockholders' Equity | $ 74.52M | $ 202.80M | $ 186.26M | $ 224.19M | $ 359.24M |
| Cash Flow | |||||
| Free Cash Flow | $ -7.24M | $ 8.85M | $ -10.23M | $ -2.63M | $ -8.22M |
| Operating Cash Flow | $ 11.07M | $ 29.34M | $ 7.72M | $ 15.59M | $ 15.55M |
| Investing Cash Flow | $ -1.01M | $ -17.60M | $ -17.49M | $ -36.10M | $ 719.28M |
| Financing Cash Flow | $ -13.24M | $ -2.88M | $ -5.19M | $ 2.56M | $ -714.85M |