| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 1.66B | $ 1.66B | $ 1.49B | $ 1.28B | $ 1.15B |
| Gross Profit | $ 281.40M | $ 271.40M | $ 210.50M | $ 177.90M | $ 165.30M |
| Operating Income | $ 86.60M | $ 84.10M | $ 33.40M | $ 16.30M | $ 18.50M |
| EBITDA | $ 125.40M | $ 118.30M | $ 74.70M | $ 56.80M | $ 54.00M |
| Net Income | $ 31.80M | $ 7.80M | $ -14.20M | $ -24.80M | $ -4.50M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 53.10M | $ 54.80M | $ 58.20M | $ 54.10M | $ 55.00M |
| Total Assets | $ 1.37B | $ 1.34B | $ 1.44B | $ 1.36B | $ 1.30B |
| Total Debt | $ 667.20M | $ 687.80M | $ 720.90M | $ 649.70M | $ 599.00M |
| Net Debt | $ 614.10M | $ 633.00M | $ 662.70M | $ 595.60M | $ 544.00M |
| Total Liabilities | $ 1.03B | $ 1.05B | $ 1.17B | $ 1.04B | $ 942.60M |
| Stockholders' Equity | $ 330.80M | $ 280.40M | $ 256.50M | $ 314.10M | $ 344.20M |
| Cash Flow | |||||
| Free Cash Flow | $ -1.60M | $ 22.30M | $ -54.50M | $ -65.60M | $ 43.00M |
| Operating Cash Flow | $ 29.80M | $ 50.50M | $ -27.60M | $ -43.30M | $ 69.30M |
| Investing Cash Flow | $ -30.90M | $ -15.80M | $ -45.50M | $ -16.20M | $ -24.90M |
| Financing Cash Flow | $ 1.60M | $ -39.00M | $ 81.20M | $ 59.90M | $ -47.30M |