| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 428.75M | $ 431.50M | $ 409.66M | $ 374.43M | $ 326.78M |
| Gross Profit | $ 261.02M | $ 268.98M | $ 257.28M | $ 237.97M | $ 200.57M |
| Operating Income | $ -32.13M | $ 53.60M | $ 8.09M | $ 26.77M | $ 17.88M |
| EBITDA | $ -22.18M | $ 50.42M | $ 16.11M | $ 29.53M | $ 24.24M |
| Net Income | $ -36.27M | $ 26.06M | $ -2.48M | $ 75.22M | $ 11.59M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 88.79M | $ 125.25M | $ 129.12M | $ 119.57M | $ 87.91M |
| Total Assets | $ 369.06M | $ 393.80M | $ 391.04M | $ 391.26M | $ 291.91M |
| Total Debt | $ 96.63M | $ 81.66M | $ 88.44M | $ 100.37M | $ 20.36M |
| Net Debt | $ 7.84M | $ -33.76M | $ -20.57M | $ -19.20M | $ -67.55M |
| Total Liabilities | $ 438.51M | $ 433.29M | $ 468.21M | $ 471.65M | $ 357.12M |
| Stockholders' Equity | $ -69.44M | $ -39.50M | $ -77.17M | $ -80.39M | $ -65.21M |
| Cash Flow | |||||
| Free Cash Flow | $ -42.23M | $ 5.25M | $ 30.57M | $ 64.84M | $ 40.62M |
| Operating Cash Flow | $ -38.85M | $ 12.47M | $ 34.90M | $ 66.94M | $ 42.10M |
| Investing Cash Flow | $ 6.45M | $ 3.08M | $ -24.45M | $ -2.11M | $ -1.48M |
| Financing Cash Flow | $ 14.02M | $ -6.89M | $ -13.57M | $ -26.57M | $ 6.38M |