| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 502.65M | $ 538.15M | $ 477.49M | $ 405.13M | $ 385.12M |
| Gross Profit | $ 137.82M | $ 153.24M | $ 145.51M | $ 119.71M | $ 110.11M |
| Operating Income | $ 50.61M | $ 63.56M | $ 61.54M | $ 43.75M | $ 30.11M |
| EBITDA | $ 63.05M | $ 77.58M | $ 75.46M | $ 58.70M | $ 44.57M |
| Net Income | $ 33.95M | $ 46.26M | $ 43.90M | $ 29.27M | $ 17.48M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 43.78M | $ 59.38M | $ 77.14M | $ 86.24M | $ 65.52M |
| Total Assets | $ 428.23M | $ 420.94M | $ 395.09M | $ 363.90M | $ 382.49M |
| Total Debt | $ 30.66M | $ 40.97M | $ 21.18M | $ 11.45M | $ 50.76M |
| Net Debt | $ -13.12M | $ -18.41M | $ -56.84M | $ -74.79M | $ -14.76M |
| Total Liabilities | $ 163.64M | $ 154.72M | $ 148.89M | $ 124.59M | $ 156.74M |
| Stockholders' Equity | $ 264.58M | $ 266.22M | $ 246.19M | $ 239.30M | $ 225.63M |
| Cash Flow | |||||
| Free Cash Flow | $ 23.64M | $ 1.49M | $ 3.80M | $ 73.81M | $ 37.48M |
| Operating Cash Flow | $ 52.57M | $ 25.23M | $ 7.74M | $ 77.19M | $ 42.41M |
| Investing Cash Flow | $ -28.79M | $ -23.97M | $ -3.61M | $ -196.00K | $ -4.84M |
| Financing Cash Flow | $ -34.93M | $ -22.66M | $ -13.12M | $ -54.74M | $ -28.21M |