| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 117.06M | $ 99.81M | $ 92.54M | $ 87.03M | $ 84.09M |
| Gross Profit | $ 101.84M | $ 84.79M | $ 78.88M | $ 75.67M | $ 73.75M |
| Operating Income | $ 61.30M | $ 47.44M | $ 49.95M | $ 36.76M | $ 39.54M |
| EBITDA | $ 94.34M | $ 75.20M | $ 66.42M | $ 57.56M | $ 62.57M |
| Net Income | $ 4.09M | $ 2.50M | $ 1.85M | $ 5.34M | $ 11.89M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 48.37M | $ 12.17M | $ 20.20M | $ 26.21M | $ 17.81M |
| Total Assets | $ 787.59M | $ 616.79M | $ 547.00M | $ 569.96M | $ 523.68M |
| Total Debt | $ 671.74M | $ 537.99M | $ 457.25M | $ 503.86M | $ 488.81M |
| Net Debt | $ 623.37M | $ 525.81M | $ 437.05M | $ 477.66M | $ 471.00M |
| Total Liabilities | $ 704.02M | $ 569.52M | $ 497.62M | $ 534.91M | $ 510.26M |
| Stockholders' Equity | $ 18.17M | $ 7.51M | $ 7.79M | $ 2.27M | $ 13.42M |
| Cash Flow | |||||
| Free Cash Flow | $ 35.33M | $ 54.94M | $ 50.93M | $ 44.79M | $ 37.34M |
| Operating Cash Flow | $ 59.33M | $ 54.94M | $ 50.93M | $ 44.79M | $ 37.34M |
| Investing Cash Flow | $ -136.78M | $ -106.35M | $ -10.10M | $ -58.29M | $ -6.43M |
| Financing Cash Flow | $ 133.34M | $ 43.46M | $ -47.25M | $ 23.57M | $ -26.10M |