| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 450.98M | $ 454.23M | $ 463.08M | $ 417.96M | $ 371.34M |
| Gross Profit | $ 124.20M | $ 125.03M | $ 138.15M | $ 129.66M | $ 88.99M |
| Operating Income | $ 21.69M | $ -19.14M | $ 55.59M | $ 74.48M | $ -74.97M |
| EBITDA | $ 49.74M | $ 11.79M | $ 75.32M | $ 86.37M | $ -52.88M |
| Net Income | $ -12.70M | $ -44.96M | $ 12.34M | $ 16.74M | $ -82.47M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 32.99M | $ 61.05M | $ 43.42M | $ 50.51M | $ 83.23M |
| Total Assets | $ 580.41M | $ 652.05M | $ 744.52M | $ 765.69M | $ 806.54M |
| Total Debt | $ 520.45M | $ 550.47M | $ 578.56M | $ 587.66M | $ 595.80M |
| Net Debt | $ 487.46M | $ 489.43M | $ 535.14M | $ 537.15M | $ 512.57M |
| Total Liabilities | $ 608.86M | $ 642.14M | $ 675.44M | $ 716.10M | $ 705.79M |
| Stockholders' Equity | $ -31.86M | $ 6.41M | $ 65.52M | $ 46.26M | $ 97.26M |
| Cash Flow | |||||
| Free Cash Flow | $ 31.31M | $ 52.85M | $ 29.36M | $ 48.66M | $ 16.30M |
| Operating Cash Flow | $ 48.75M | $ 67.83M | $ 50.19M | $ 61.08M | $ 31.49M |
| Investing Cash Flow | $ -9.93M | $ -3.57M | $ -37.76M | $ -10.64M | $ -14.04M |
| Financing Cash Flow | $ -67.38M | $ -46.62M | $ -19.51M | $ -83.17M | $ -18.89M |