| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 565.68M | $ 543.30M | $ 578.83M | $ 536.99M | $ 526.70M |
| Gross Profit | $ 220.58M | $ 203.55M | $ 193.36M | $ 186.01M | $ 188.76M |
| Operating Income | $ 20.65M | $ 19.49M | $ 14.92M | $ 34.35M | $ 51.30M |
| EBITDA | $ 33.84M | $ 33.48M | $ -20.14M | $ 43.64M | $ 61.59M |
| Net Income | $ 12.00M | $ 8.77M | $ -31.97M | $ 29.44M | $ 41.03M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 18.77M | $ 19.90M | $ 17.72M | $ 8.94M | $ 5.17M |
| Total Assets | $ 415.13M | $ 422.45M | $ 456.94M | $ 470.25M | $ 393.92M |
| Total Debt | $ 101.09M | $ 110.52M | $ 162.39M | $ 121.95M | $ 90.38M |
| Net Debt | $ 82.33M | $ 90.62M | $ 144.67M | $ 113.01M | $ 85.21M |
| Total Liabilities | $ 216.28M | $ 224.81M | $ 264.34M | $ 243.25M | $ 202.29M |
| Stockholders' Equity | $ 198.86M | $ 197.64M | $ 192.60M | $ 226.99M | $ 191.63M |
| Cash Flow | |||||
| Free Cash Flow | $ 28.99M | $ 73.97M | $ -13.62M | $ -616.00K | $ 29.50M |
| Operating Cash Flow | $ 33.43M | $ 78.93M | $ -2.60M | $ 17.08M | $ 41.36M |
| Investing Cash Flow | $ -8.44M | $ -5.51M | $ -17.43M | $ -34.13M | $ -6.57M |
| Financing Cash Flow | $ -24.47M | $ -71.62M | $ 28.85M | $ 21.00M | $ -38.44M |