| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 482.04M | $ 433.14M | $ 450.89M | $ 467.36M | $ 338.30M |
| Gross Profit | $ 366.30M | $ 326.66M | $ 345.87M | $ 353.16M | $ 250.98M |
| Operating Income | $ -1.28M | $ 12.53M | $ 22.30M | $ 72.22M | $ 26.70M |
| EBITDA | $ 15.76M | $ 36.03M | $ 40.32M | $ 87.00M | $ 37.23M |
| Net Income | $ 861.00K | $ 4.95M | $ 15.53M | $ 94.20M | $ 17.23M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 135.57M | $ 104.34M | $ 102.48M | $ 113.93M | $ 84.39M |
| Total Assets | $ 497.89M | $ 460.02M | $ 449.36M | $ 443.26M | $ 290.22M |
| Total Debt | $ 43.31M | $ 119.35M | $ 123.79M | $ 132.30M | $ 84.77M |
| Net Debt | $ -92.26M | $ 15.01M | $ 21.31M | $ 18.37M | $ 377.00K |
| Total Liabilities | $ 112.57M | $ 181.36M | $ 183.69M | $ 201.92M | $ 148.41M |
| Stockholders' Equity | $ 385.32M | $ 278.66M | $ 265.67M | $ 241.34M | $ 141.81M |
| Cash Flow | |||||
| Free Cash Flow | $ 4.18M | $ 6.55M | $ -9.04M | $ 30.76M | $ -12.21M |
| Operating Cash Flow | $ 14.21M | $ 30.92M | $ 24.86M | $ 61.98M | $ 5.47M |
| Investing Cash Flow | $ -10.03M | $ -24.36M | $ -33.90M | $ -31.22M | $ -23.50M |
| Financing Cash Flow | $ 27.64M | $ -5.50M | $ -2.20M | $ -1.04M | $ 42.47M |