| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 242.00M | $ 233.91M | $ 281.89M | $ 185.18M | $ 97.23M |
| Gross Profit | $ 72.59M | $ 91.02M | $ 162.93M | $ 126.73M | $ -11.98M |
| Operating Income | $ 40.97M | $ 34.85M | $ 153.87M | $ 53.90M | $ -33.83M |
| EBITDA | $ 139.02M | $ 129.22M | $ 186.79M | $ 82.17M | $ 54.13M |
| Net Income | $ 21.06M | $ -21.58M | $ 118.90M | $ 18.11M | $ -8.86M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 2.97M | $ 552.00K | $ 10.01M | $ 5.36M | $ 1.73M |
| Total Assets | $ 810.89M | $ 765.97M | $ 660.48M | $ 611.53M | $ 627.13M |
| Total Debt | $ 121.22M | $ 84.26M | $ 50.74M | $ 68.00M | $ 100.83M |
| Net Debt | $ 118.26M | $ 83.71M | $ 40.73M | $ 62.64M | $ 99.10M |
| Total Liabilities | $ 310.56M | $ 219.56M | $ 91.50M | $ 125.66M | $ 134.66M |
| Stockholders' Equity | $ 500.33M | $ 546.41M | $ 568.98M | $ 485.86M | $ 492.47M |
| Cash Flow | |||||
| Free Cash Flow | $ 39.68M | $ 21.28M | $ 62.46M | $ 43.65M | $ 5.48M |
| Operating Cash Flow | $ 155.00M | $ 141.94M | $ 147.04M | $ 86.97M | $ 76.31M |
| Investing Cash Flow | $ -115.32M | $ -120.67M | $ -84.58M | $ -43.32M | $ -70.81M |
| Financing Cash Flow | $ -37.27M | $ -30.73M | $ -57.81M | $ -42.59M | $ -5.53M |