| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 168.67M | $ 167.80M | $ 158.52M | $ 119.58M | $ 113.29M |
| Gross Profit | $ 91.94M | $ 91.07M | $ 85.52M | $ 65.69M | $ 60.35M |
| Operating Income | $ 81.80M | $ 81.12M | $ 168.45M | $ -103.91M | $ 49.02M |
| EBITDA | $ 3.17M | $ -170.90M | $ 168.58M | $ 54.35M | $ 49.15M |
| Net Income | $ -40.24M | $ -210.87M | $ 227.23M | $ 283.21M | $ 27.58M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 8.73M | $ 19.25M | $ 7.20M | $ 6.84M | $ 5.26M |
| Total Assets | $ 1.78B | $ 1.83B | $ 2.06B | $ 1.95B | $ 1.11B |
| Total Debt | $ 829.32M | $ 813.10M | $ 769.27M | $ 878.26M | $ 517.83M |
| Net Debt | $ 820.60M | $ 806.37M | $ 762.07M | $ 871.42M | $ 512.57M |
| Total Liabilities | $ 1.12B | $ 1.11B | $ 1.09B | $ 1.28B | $ 795.03M |
| Stockholders' Equity | $ 657.60M | $ 712.40M | $ 975.75M | $ 666.57M | $ 318.66M |
| Cash Flow | |||||
| Free Cash Flow | $ 79.38M | $ 83.08M | $ 89.51M | $ 58.40M | $ 51.30M |
| Operating Cash Flow | $ 79.38M | $ 83.08M | $ 89.51M | $ 58.40M | $ 51.30M |
| Investing Cash Flow | $ -33.02M | $ -33.47M | $ -26.52M | $ -434.12M | $ -37.92M |
| Financing Cash Flow | $ -44.37M | $ -50.08M | $ -62.63M | $ 377.29M | $ -45.11M |