Astronics Corp(ATRO:US)
Market Cap$2.646B
Key Metrics
Price$61.53
Revenue (TTM)$942.09M
Holders Revenue (TTM)-
Gross Profit (TTM)$306.51M
Earnings (TTM)$79.12M
EBITDA (TTM)$181.97M
Op. Margin (TTM)13.4%
Dividend Yield-
Holders Yield-
Cash on hand$11.87M
Total Assets$747.14M
Net Assets$161.7M
Total Debt$379.11M
Key Metrics
Price$61.53
Revenue (TTM)$942.09M
Holders Revenue (TTM)-
Gross Profit (TTM)$306.51M
Earnings (TTM)$79.12M
EBITDA (TTM)$181.97M
Op. Margin (TTM)13.4%
Dividend Yield-
Holders Yield-
Cash on hand$11.87M
Total Assets$747.14M
Net Assets$161.7M
Total Debt$379.11M
Financials
| Name | Jun 30, 2026 | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | Dec 31, 2018 | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | Dec 31, 2016 | Sep 30, 2016 | Jun 30, 2016 | Mar 31, 2016 | Dec 31, 2015 | Sep 30, 2015 | Jun 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2013 | Mar 31, 2013 | Dec 31, 2012 | Sep 30, 2012 | Jun 30, 2012 | Mar 31, 2012 | Dec 31, 2011 | Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Dec 31, 2009 | Sep 30, 2009 | Jun 30, 2009 | Mar 31, 2009 | Dec 31, 2008 | Sep 30, 2008 | Jun 30, 2008 | Mar 31, 2008 | Dec 31, 2007 | Sep 30, 2007 | Jun 30, 2007 | Mar 31, 2007 | Dec 31, 2006 | Sep 30, 2006 | Jun 30, 2006 | Mar 31, 2006 | Dec 31, 2005 | Sep 30, 2005 | Jun 30, 2005 | Mar 31, 2005 | Dec 31, 2004 | Sep 30, 2004 | Jun 30, 2004 | Mar 31, 2004 | Dec 31, 2003 | Sep 30, 2003 | Jun 30, 2003 | Mar 31, 2003 | Dec 31, 2002 | Sep 30, 2002 | Jun 30, 2002 | Mar 31, 2002 | Dec 31, 2001 | Sep 30, 2001 | Jun 30, 2001 | Mar 31, 2001 | Dec 31, 2000 | Sep 30, 2000 | Jun 30, 2000 | Mar 31, 2000 | Dec 31, 1999 | Sep 30, 1999 | Jun 30, 1999 | Mar 31, 1999 | Dec 31, 1998 | Sep 30, 1998 | Jun 30, 1998 | Mar 31, 1998 | Dec 31, 1997 | Sep 30, 1997 | Jun 30, 1997 | Mar 31, 1997 | Dec 31, 1996 | Sep 30, 1996 | Jun 30, 1996 | Mar 31, 1996 | Dec 31, 1995 | Sep 30, 1995 | Jun 30, 1995 | Mar 31, 1995 | Dec 31, 1994 | Sep 30, 1994 | Jun 30, 1994 | Mar 31, 1994 | Dec 31, 1993 | Sep 30, 1993 | Jun 30, 1993 | Mar 31, 1993 | Dec 31, 1992 | Sep 30, 1992 | Jun 30, 1992 | Mar 31, 1992 | Dec 31, 1991 | Sep 30, 1991 | Jun 30, 1991 | Mar 31, 1991 | Dec 31, 1990 | Sep 30, 1990 | Jun 30, 1990 | Mar 31, 1990 | Dec 31, 1989 | Sep 30, 1989 | Jun 30, 1989 | Mar 31, 1989 | Dec 31, 1988 | Sep 30, 1988 | Jun 30, 1988 | Mar 31, 1988 | Dec 31, 1987 | Sep 30, 1987 | Jun 30, 1987 | Mar 31, 1987 | Dec 31, 1986 | Sep 30, 1986 | Jun 30, 1986 | Mar 31, 1986 | Dec 31, 1985 | Sep 30, 1985 | Jun 30, 1985 | Mar 31, 1985 | Dec 31, 1984 | Sep 30, 1984 | Jun 30, 1984 | Mar 31, 1984 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $259.96M | $230.62M | $240.07M | $211.45M | $204.68M | $205.94M | $208.54M | $203.7M | $198.11M | $185.07M | $195.29M | $493.91M | $174.45M | $156.54M | $158.15M | $131.44M | $129.13M | $116.18M | $116.05M | $111.84M | $111.16M | $105.86M | $114.8M | $106.51M | $123.69M | $157.58M | $198.41M | $177.02M | $189.1M | $208.17M | $202.92M | $212.67M | $208.61M | $179.06M | $171.32M | $149.64M | $151.11M | $152.4M | $154.07M | $155.1M | $164.43M | $159.53M | $157.34M | $200.15M | $173.16M | $161.64M | $166.08M | $179.44M | $174.56M | $140.95M | $105.46M | $89.68M | $70.83M | $73.97M | $67.42M | $68.9M | $64.99M | $65.14M | $61.16M | $56.4M | $55.48M | $55.13M | $51.82M | $49.91M | $47.09M | $46.94M | $45.58M | $48.59M | $47.02M | $50.02M | $44.38M | $40.36M | $47.89M | $41.09M | $36.27M | $37.72M | $41.37M | $42.88M | $28.26M | $27.75M | $28.83M | $25.26M | $20.44M | $20.42M | $18.84M | $15.66M | $8.34M | $8.45M | $8.94M | $8.97M | $8.33M | $7.61M | $8.56M | $8.69M | $8.26M | $10.75M | $11.96M | $11.47M | $22.67M | $13.04M | $21.94M | $19.92M | $23.31M | $17.41M | $16.1M | $15.15M | $15.1M | $12M | $11.1M | $12.3M | $13.1M | $11.7M | $10.3M | $11.1M | $11.5M | $10.2M | $9.7M | $9.6M | $10.1M | $9.1M | $9.7M | $9.6M | $8.8M | $6.3M | $6.2M | $7.2M | $7.4M | $6.1M | $5.3M | $6.1M | $6.3M | $5.8M | $5.3M | $6.6M | $6.9M | $5.7M | $5.3M | $5.9M | $7M | $5.8M | $6M | $6.8M | $7.1M | $5.6M | $5.1M | $5.8M | $5.9M | $5.5M | $5.1M | $5.7M | $6.2M | $5.3M | $5.3M | $5.2M | $4.8M | $4.2M | $3.5M | $5M | $5.1M | $3.9M | $3.8M | $4.3M | $4M | $2.8M | $2.8M | $3.6M | $3.6M | $2.6M | $2.8M | $3.5M |
Cost of Revenue | $173.06M | $155.49M | $160.1M | $146.94M | $151.85M | $145.09M | $158.49M | $160.96M | $156.76M | $150.88M | $155.32M | $413.09M | $141.76M | $129.03M | $136.64M | $117.05M | $113.42M | $96.24M | $97.59M | $94.61M | $95.76M | $91.58M | $95.69M | $91.33M | $96.86M | $121.87M | $171.5M | $140.22M | $148.74M | $156.1M | $155.25M | $166.35M | $159.03M | $141.93M | $139.17M | $117.14M | $116.96M | $114.08M | $117.58M | $116.44M | $119.59M | $120.05M | $118.44M | $140.72M | $123.7M | $121.48M | $123.56M | $128.13M | $131.36M | $110.95M | $80.28M | $65.9M | $52.15M | $53.75M | $49.87M | $52.18M | $47.94M | $47.02M | $43.81M | $42.15M | $41.09M | $40.62M | $39.38M | $37.01M | $36.4M | $35.39M | $35.68M | $38.47M | $38.3M | $41.49M | $42.44M | $32.46M | $35.77M | $32.59M | $28.63M | $27.58M | $29.93M | $31.23M | $23.63M | $21.63M | $22.07M | $19.85M | $16.2M | $15.95M | $15.34M | $12.36M | $7.85M | $7.47M | $7.49M | $7.28M | $6.5M | $6.51M | $6.73M | $6.7M | $5.46M | $7.59M | $8.41M | $8.03M | $16.78M | $9.46M | $16.76M | $14.15M | $15.15M | $11.71M | $11.04M | $10.67M | $9.9M | $7.7M | $7M | $7.8M | $7.3M | $7.2M | $6.6M | $7M | $6.6M | $6.2M | $6M | $5.9M | $6.2M | $5.8M | $6.4M | $6.2M | $5.6M | $3.8M | $3.6M | $4.4M | $4.3M | $3.5M | $3.2M | $4M | $3.4M | $3.6M | $2.9M | $3.9M | $4M | $3.5M | $3.4M | $3.6M | $4.4M | $3.6M | $3.7M | $4.1M | $4.3M | $3.5M | $3M | $3.8M | $4.3M | $4.3M | $3.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $86.9M | $75.13M | $79.97M | $64.51M | $52.83M | $60.85M | $50.05M | $42.74M | $41.35M | $34.19M | $39.97M | $80.82M | $32.7M | $27.51M | $21.51M | $14.39M | $15.71M | $19.93M | $18.46M | $17.23M | $15.4M | $14.27M | $19.12M | $15.17M | $26.83M | $35.72M | $26.91M | $36.79M | $40.36M | $52.08M | $47.67M | $46.32M | $49.57M | $37.13M | $32.15M | $32.49M | $34.15M | $38.32M | $36.49M | $38.66M | $44.84M | $39.48M | $38.9M | $59.43M | $49.45M | $40.16M | $42.53M | $51.31M | $43.2M | $30.01M | $25.17M | $23.79M | $18.68M | $20.22M | $17.55M | $16.72M | $17.05M | $18.12M | $17.35M | $14.26M | $14.39M | $14.51M | $12.44M | $12.89M | $10.69M | $11.55M | $9.9M | $10.12M | $8.72M | $8.53M | $1.94M | $7.91M | $12.12M | $8.5M | $7.64M | $10.14M | $11.44M | $11.65M | $4.63M | $6.12M | $6.77M | $5.41M | $4.24M | $4.47M | $3.5M | $3.29M | $492K | $980K | $1.45M | $1.69M | $1.82M | $1.1M | $1.83M | $1.99M | $2.79M | $3.17M | $3.56M | $3.44M | $5.89M | $3.58M | $5.19M | $5.77M | $8.16M | $5.7M | $5.06M | $4.49M | $5.2M | $4.3M | $4.1M | $4.5M | $5.8M | $4.5M | $3.7M | $4.1M | $4.9M | $4M | $3.7M | $3.7M | $3.9M | $3.3M | $3.3M | $3.4M | $3.2M | $2.5M | $2.6M | $2.8M | $3.1M | $2.6M | $2.1M | $2.1M | $2.9M | $2.2M | $2.4M | $2.7M | $2.9M | $2.2M | $1.9M | $2.3M | $2.6M | $2.2M | $2.3M | $2.7M | $2.8M | $2.1M | $2.1M | $2M | $1.6M | $1.2M | $1.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $46.43M | $47.9M | $44.51M | $41.46M | $48.07M | $47.71M | $41.18M | $34.37M | $33.8M | $32.53M | $32.19M | $95.28M | $30.3M | $29.88M | $24.68M | $28.7M | $24.11M | $24.1M | $32.22M | $21.73M | $21.32M | $23.79M | $24.59M | $24.17M | $32.9M | $28.87M | $52.68M | $31.69M | $29.79M | $29.2M | $29.11M | $27.98M | $29.44M | $30.5M | $24.01M | $22.1M | $22.09M | $21.38M | $21.08M | $21.14M | $22.22M | $21.88M | $22.93M | $22.3M | $21.3M | $22.62M | $17.04M | $25.54M | $20.72M | $16.38M | $14.26M | $11.43M | $10.7M | $9.16M | $9.62M | $9.06M | $9.28M | $8.86M | $7.33M | $6.36M | $7.14M | $6.35M | $6.03M | $5.68M | $6.08M | $5.43M | $5.4M | $6.2M | $6.44M | $6.07M | $4.87M | $4.03M | $4.31M | $4.21M | $3.85M | $3.88M | $4.4M | $4.28M | $3.65M | $3.47M | $3.44M | $3.02M | $2.57M | $2.89M | $2.58M | $2.21M | $1.58M | $1.36M | $1.27M | $1.27M | $1.11M | $1.54M | $1.43M | $1.48M | $734K | $1.52M | $1.52M | $1.49M | $2.68M | $1.8M | $2.62M | $2.67M | $2.95M | $2.38M | $2.17M | $2.09M | $1.6M | $1.7M | $1.9M | $2.1M | $2.1M | $2M | $1.7M | $2.1M | $2M | $1.7M | $2M | $1.9M | $2.9M | $1.3M | $1.9M | $2M | $1M | $1M | $1.5M | $1.5M | $1M | $1.3M | $1.3M | $1.3M | $700K | $1M | $1.5M | $1.2M | $1.2M | $1.1M | $1.1M | $1M | $1.1M | $1.1M | $1.2M | $1.3M | $1.4M | $1.1M | $1.3M | $1.2M | $1.8M | $1.2M | $1.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | $10.87M | $12.09M | $10.63M | $10.21M | $11.57M | $11.07M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $35.56M | $35.81M | $33.88M | $31.25M | $36.5M | $36.65M | $41.18M | $34.37M | $33.8M | $32.53M | $32.19M | $95.28M | $30.3M | $29.88M | $24.68M | $28.7M | $24.11M | $24.1M | $32.22M | $21.73M | $21.32M | $23.79M | $24.59M | $24.17M | $32.9M | $28.87M | $52.68M | $31.69M | $29.79M | $29.2M | $29.11M | $27.98M | $29.44M | $30.5M | $24.01M | $22.1M | $22.09M | $21.38M | $21.08M | $21.14M | $22.22M | $21.88M | $22.93M | $22.3M | $21.3M | $22.62M | $17.04M | $25.54M | $20.72M | $16.38M | $14.26M | $11.43M | $10.7M | $9.16M | $9.62M | $9.06M | $9.28M | $8.86M | $7.33M | $6.36M | $7.14M | $6.35M | $6.03M | $5.68M | $6.08M | $5.43M | $5.4M | $6.2M | $6.44M | $6.07M | $4.87M | $4.03M | $4.31M | $4.21M | $3.85M | $3.88M | $4.4M | $4.28M | $3.65M | $3.47M | $3.44M | $3.02M | $2.57M | $2.89M | $2.58M | $2.21M | $1.58M | $1.36M | $1.27M | $1.27M | $1.11M | $1.54M | $1.41M | $1.48M | $734K | $1.52M | $1.47M | $1.49M | $2.68M | $1.8M | $2.62M | $2.67M | $2.95M | $2.38M | $2.17M | $2.09M | $1.6M | $1.7M | $1.9M | $2.1M | $2.1M | $2M | $1.7M | $2.1M | $2M | $1.7M | $2M | $1.9M | $2.9M | $1.3M | $1.9M | $2M | $1M | $1M | $1.5M | $1.5M | $1M | $1.3M | $1.3M | $1.3M | $700K | $1M | $1.5M | $1.2M | $1.2M | $1.1M | $1.1M | $1M | $1.1M | $1.1M | $1.2M | $1.3M | $1.4M | $1.1M | $1.3M | $1.2M | $1.8M | $1.2M | $1.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $21K | - | - | - | $53K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $40.47M | $27.23M | $35.46M | $23.06M | $4.76M | $13.14M | $8.88M | $8.37M | $7.55M | $1.67M | $7.78M | -$14.45M | $2.4M | -$2.37M | -$3.17M | -$14.31M | -$8.4M | -$4.17M | -$13.76M | -$4.5M | -$5.92M | -$9.51M | -$5.47M | -$9M | -$6.07M | $6.85M | -$25.77M | $5.1M | $10.57M | $22.88M | $18.56M | $18.34M | $20.13M | $6.63M | $8.14M | $10.39M | $12.06M | $16.93M | $15.4M | $17.53M | $22.61M | $17.6M | $15.97M | $37.13M | $28.16M | $17.54M | $25.48M | $25.77M | $22.48M | $13.63M | $10.91M | $12.35M | $7.98M | $11.06M | $7.93M | $7.66M | $7.78M | $9.27M | $10.02M | $7.9M | $7.24M | $8.16M | $6.42M | $7.21M | $4.61M | $6.12M | $4.5M | $3.92M | $2.28M | $2.47M | -$2.92M | $3.88M | $7.81M | $4.29M | $3.79M | $6.27M | $7.03M | $7.37M | $983K | $2.65M | $3.32M | $2.39M | $1.67M | $1.58M | $913K | $1.09M | -$1.09M | -$383K | $184K | $421K | $710K | -$436K | $394K | $513K | $2.06M | $1.65M | $2.04M | $1.94M | $3.21M | $1.78M | $2.57M | $2M | $3.97M | $2.31M | $1.89M | $1.44M | $2.5M | $1.8M | $1.4M | $1.5M | $2.8M | $1.7M | $1.3M | $1.3M | $2.1M | $1.6M | $1.1M | $1.1M | $300K | $1.3M | $800K | $800K | $1.6M | $900K | $400K | $600K | $1.4M | $700K | $100K | $200K | $1.6M | $700K | $0 | $1M | $1.2M | $600K | $400K | $900K | $1M | $600K | $700K | $1M | $1M | $500K | $400K | $400K | -$700K | -$500K | -$300K | $5.7M | -$14.8M | $5.3M | $5.3M | $5.2M | -$11.3M | $4.2M | $3.5M | $5M | -$9.7M | $3.9M | $3.8M | $4.3M | -$7.9M | $2.8M | $2.8M | $3.6M | -$7.2M | $2.6M | $2.8M | $3.5M |
| -$281K | -$109K | $176K | -$32.46M | $190K | -$2.96M | -$4.13M | -$7.33M | -$435K | -$6.2M | -$301K | $3.99M | -$378K | -$755K | -$431K | -$427K | -$291K | $9.19M | $15.16M | -$546K | -$2.25M | -$2.29M | -$422K | -$369K | -$18.38M | -$74.79M | -$15.94M | -$1.8M | -$518K | $79.92M | -$580K | -$2.76M | -$463K | -$375K | - | -$311K | -$310K | -$310K | $0 | $0 | $0 | $0 | $0 | $0 | -$2.22M | -$2.49M | -$2.14M | - | $0 | $0 | $0 | $0 | $0 | $0 | - | - | - | - | -$345K | -$390K | -$534K | -$537K | -$565K | -$653K | -$735K | -$637K | -$21.41M | -$300K | $424K | -$437K | $3K | -$60K | $2K | -$220K | -$105K | - | $3K | $8K | -$50K | $5K | $22K | $12K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $300K | - | $0 | $100K | $100K | - | $100K | - | -$1.2M | - | $100K | - | - | - | - | - | - | - | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $4K | $82K | $6K | $8K | $8K | $7K | $5K | $12K | - | $0 | $0 | $0 | - | - | - | $4K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | - | - | - | - | - | $3.15M | - | - | - | $5.76M | - | - | - | $5.47M | - | - | - | $1.63M | - | - | $1.7M | $1.76M | - | - | $1.98M | - | - | - | - | - | - | $2.51M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $349K | $472K | $540K | $545K | $597K | $648K | $727K | $611K | - | $407K | $476K | $424K | - | - | - | $209K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$281K | -$109K | $176K | -$32.46M | $190K | $187K | -$4.13M | -$7.33M | -$435K | -$436K | -$301K | $3.99M | -$378K | $4.72M | -$431K | -$427K | -$291K | $10.82M | $15.16M | -$546K | -$547K | -$534K | -$422K | -$369K | -$16.4M | -$74.79M | -$15.94M | -$1.8M | -$518K | $79.92M | -$580K | -$253K | -$463K | -$375K | - | -$311K | -$310K | -$310K | $0 | $0 | $0 | $0 | $0 | $0 | -$2.22M | -$2.49M | -$2.14M | - | $0 | $0 | $0 | $0 | $0 | $0 | - | - | - | - | - | - | - | - | $24K | -$12K | -$13K | -$38K | -$21.41M | $107K | $900K | -$13K | $3K | -$60K | $2K | -$15K | -$105K | - | $3K | $8K | -$50K | $5K | $22K | $12K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $300K | - | $0 | $100K | $100K | - | $100K | - | -$1.2M | - | $100K | - | - | - | - | - | - | - | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $37.85M | $24.79M | $32.24M | -$12.32M | $1.85M | $10.17M | $576K | -$5.17M | $1.26M | -$4.53M | $1.53M | -$27.85M | -$3.9M | -$3.13M | -$7.21M | -$17.26M | -$10.35M | $5.02M | -$151K | -$6.84M | -$8.17M | -$11.8M | -$7.54M | -$11.14M | -$24.45M | -$69.28M | -$43.28M | $1.76M | $8.83M | $101M | $15.59M | $15.58M | $17.18M | $3.93M | -$9.72M | $8.65M | $10.57M | $15.49M | $14.3M | $16.42M | $21.56M | $16.51M | $14.82M | $35.89M | $27.04M | $16.3M | $24.41M | $23.47M | $19.92M | $11.3M | $8.9M | $10.75M | $7.72M | $10.84M | $7.69M | $7.38M | $7.51M | $9M | $7.18M | $7.51M | $6.71M | $7.62M | $5.85M | $6.57M | $3.89M | $5.52M | -$16.12M | $3.62M | $2.7M | $2.05M | -$3.06M | $3.64M | $7.65M | $4.07M | $3.39M | $5.87M | $6.65M | $7.09M | $687K | $2.42M | $3.13M | $2.21M | $1.73M | $1.38M | $722K | $960K | -$1.2M | -$444K | $99K | $364K | $653K | -$436K | $394K | $440K | $2.02M | $1.59M | $2.04M | $1.87M | $3.13M | $1.68M | $2.4M | $1.84M | $3.72M | $2.14M | $1.71M | $1.37M | $2.4M | $1.6M | $1.4M | $1.4M | $2.7M | $1.5M | $1.3M | $1.1M | $2.1M | $1.4M | $1M | $1M | $2M | $1.1M | $600K | $600K | $1.5M | $800K | $300K | $500K | $1M | $600K | $200K | - | $1.5M | $600K | -$100K | $700K | - | $400K | -$1.1M | $600K | $800K | $400K | $400K | $600K | $600K | $200K | - | - | -$900K | -$800K | -$600K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $2.79M | -$755K | $2.63M | -$1.23M | $537K | $646K | $3.41M | $6.57M | -$274K | -$1.35M | -$5.44M | $5.55M | $8.1M | $1.29M | -$429K | -$2.4M | $661K | $8.13M | -$1.76M | $335K | -$67K | $105K | $12.44M | -$5.89M | -$872K | -$2.31M | -$9.22M | $550K | $2.1M | $22.85M | $3.11M | -$1.42M | $3.16M | $632K | -$4.06M | $2.59M | $2.88M | $3.9M | $4.41M | $4.35M | $6.58M | $5.03M | $915K | $11.19M | $9.35M | $5.61M | $5.97M | $6.39M | $6.78M | $3.8M | $2.51M | $3.59M | $2.56M | $2.28M | $2.04M | $2.45M | $2.32M | $2.91M | $2.01M | $840K | $2.16M | $2.42M | $1.38M | $1.93M | $1.46M | $2.12M | -$6.47M | $1.12M | $748K | $653K | -$1.28M | $1.26M | $2.53M | $1.42M | $1.32M | $1.74M | $2.15M | $2.39M | $89K | $775K | $1.16M | $888K | $676K | $592K | $525K | $351K | -$543K | -$85K | $42K | $138K | $111K | -$156K | $151K | $163K | $709K | $579K | $793K | $685K | $1.01M | $566K | $919K | $633K | $1.19M | $695K | $590K | $361K | $600K | $500K | $500K | $500K | $1M | $500K | $500K | $400K | $700K | $500K | $400K | $400K | $700K | $400K | $200K | $200K | $600K | $300K | $100K | $200K | $300K | $200K | $100K | - | $500K | $300K | $100K | $300K | - | $100K | -$300K | $200K | $300K | $200K | $200K | $300K | $400K | $100K | - | - | -$900K | $100K | $100K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $35.06M | $25.54M | $29.62M | -$11.1M | $1.31M | $9.53M | -$2.83M | -$11.74M | $1.53M | -$3.18M | $6.98M | -$33.4M | -$12M | -$4.42M | -$6.78M | -$14.86M | -$11.01M | -$3.1M | $1.6M | -$7.17M | -$8.1M | -$11.91M | -$19.99M | -$5.25M | -$23.58M | -$66.96M | -$34.07M | $1.21M | $6.73M | $78.15M | $12.49M | $17M | $14.03M | $3.29M | -$5.65M | $6.06M | $7.69M | $11.59M | $9.89M | $12.07M | $14.98M | $11.49M | $13.91M | $24.69M | $17.69M | $10.68M | $18.44M | $17.08M | $13.14M | $7.51M | $6.39M | $7.16M | $5.16M | $8.56M | $5.66M | $4.93M | $5.19M | $6.1M | $5.17M | $6.67M | $4.55M | $5.21M | $4.47M | $4.65M | $2.43M | $3.4M | -$9.66M | $2.5M | $1.96M | $1.4M | -$1.78M | $2.38M | $5.12M | $2.65M | $2.07M | $4.13M | $4.5M | $4.7M | $598K | $1.65M | $1.96M | $1.32M | $1.06M | $790K | $197K | $609K | -$658K | -$359K | $57K | $226K | $561K | -$297K | $291K | $558K | $581K | $1.28M | $1.34M | $1.36M | $2.12M | $1.69M | $1.48M | $1.21M | $2.53M | $1.44M | $1.12M | $1.01M | $1.8M | $1.1M | $900K | $900K | $1.7M | $1M | $800K | $700K | $1.4M | $900K | $600K | $600K | $1.3M | $700K | $400K | $400K | $900K | $500K | $200K | $300K | $700K | $400K | $100K | - | $700K | $300K | -$200K | $400K | $600K | $300K | -$800K | $400K | $500K | $200K | $200K | $300K | $200K | $100K | $100K | - | $0 | -$900K | -$700K | -$400K | - | -$100K | $100K | - | -$400K | $100K | -$200K | $300K | $300K | $200K | $100K | $400K | $400K | $100K | $100K | $300K | $600K | $200K | $100K | $300K |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $35.06M | $25.54M | $29.62M | -$11.1M | $1.31M | $9.53M | -$2.83M | -$11.74M | $1.53M | -$3.18M | $6.98M | -$33.4M | -$12M | -$4.42M | -$6.78M | -$14.86M | -$11.01M | -$3.1M | $1.6M | -$7.17M | -$8.1M | -$11.91M | -$19.99M | -$5.25M | -$23.58M | -$66.96M | -$34.07M | $1.21M | $6.73M | $78.15M | $12.49M | $17M | $14.03M | $3.29M | -$5.65M | $6.06M | $7.69M | $11.59M | $9.89M | $12.07M | $14.98M | $11.49M | $13.91M | $24.69M | $17.69M | $10.68M | $18.44M | $17.08M | $13.14M | $7.51M | $6.39M | $7.16M | $5.16M | $8.56M | $5.66M | $4.93M | $5.19M | $6.1M | $5.17M | $6.67M | $4.55M | $5.21M | $4.47M | $4.65M | $2.43M | $3.4M | -$9.66M | $2.5M | $1.96M | $1.4M | -$1.78M | $2.38M | $5.12M | $2.65M | $2.07M | $4.13M | $4.5M | $4.7M | $598K | $1.65M | $1.96M | $1.32M | $1.06M | $790K | $197K | $609K | -$658K | -$359K | $57K | $226K | $561K | -$297K | $291K | $558K | $581K | $1.28M | $1.34M | $1.36M | $2.12M | $1.69M | $1.48M | $1.21M | $2.53M | $1.44M | $1.12M | $1.01M | $1.8M | $1.1M | $900K | $900K | $1.7M | $1M | $800K | $700K | $1.4M | $900K | $600K | $600K | $1.3M | $700K | $400K | $400K | $900K | $500K | $200K | $300K | $700K | $400K | $100K | - | $700K | $300K | -$200K | $400K | $600K | $300K | -$800K | $400K | $500K | $200K | $200K | $300K | $200K | $100K | $100K | - | $0 | -$900K | -$700K | -$400K | - | -$100K | $100K | - | -$400K | $100K | -$200K | $300K | $300K | $200K | $100K | $400K | $400K | $100K | $100K | $300K | $600K | $200K | $100K | $300K |
Shares Outstanding (Basic) | 42.76M | 43.17M | 42.82M | 42.96M | 39.42M | 35.29M | 35.4M | 34.52M | 38.33M | 34.86M | 34.88M | 34.96M | 32.61M | 32.51M | 32.28M | 32.24M | 32.38M | 31.01M | 32.08M | 30.95M | 31.15M | 30.54M | 30.75M | 30.77M | 30.62M | 30.81M | 30.97M | 30.25M | 32.03M | 32.56M | 32.86M | 32.32M | 32.26M | 31.57M | 32.5M | 33.19M | 32.73M | 33.47M | 33.43M | 33.26M | 33.58M | 33.8M | 34.06M | 38.71M | 33.64M | 33.17M | 33.4M | 38.05M | 32.87M | 32.63M | 32.4M | 31.87M | 26.16M | 31.75M | 26.47M | 29.57M | 25.97M | 26.12M | - | 25.44M | 25.62M | 25.6M | 25.02M | 26.19M | 24.96M | 25.33M | - | 25.06M | 25.1M | 24.51M | - | 23.67M | 23.62M | 23.58M | - | 18.68M | 18.56M | 18.7M | - | 18.12M | 18.13M | 18.27M | - | 18.25M | 22.75M | 18.04M | - | 16.58M | 13.16M | 17.9M | - | 17.15M | 16.8M | 18.09M | - | 18.49M | 19.27M | 18.73M | - | 19.52M | 14.85M | 14.66M | - | 15.24M | 14.95M | 12.76M | - | 14.11M | 13.86M | 13.86M | - | 12.16M | 14.21M | 12.44M | - | 12.99M | 12.6M | 13.86M | - | 13.47M | 15.4M | 15.4M | - | 14.43M | 11.55M | 13.86M | - | 15.4M | 11.55M | 14.13M | - | 13.86M | 11.55M | 13.2M | - | 13.86M | 13.2M | 15.4M | - | 11.55M | 11.55M | 13.86M | - | 11.55M | 13.45M | 13.57M | - | 13.86M | 13.47M | 13.57M | - | 9.1M | 9.1M | 13.63M | - | 13.43M | 13.43M | 13.43M | - | 13.31M | 13.31M | 12.97M | - | 12.97M | 12.97M | 12.94M | - | 12.94M | 12.94M | 12.94M |
Shares Outstanding (Diluted) | 46.54M | 45.87M | 46.18M | 42.96M | 43.64M | 42.96M | 35.4M | 35.01M | 38.33M | 34.86M | 34.88M | 34.96M | 32.61M | 32.51M | 32.4M | 32.24M | 32.38M | 31.93M | 32.08M | 30.95M | 31.15M | 30.9M | 30.84M | 30.77M | 30.76M | 30.81M | 30.97M | 32.58M | 33.18M | 33.21M | 33.34M | 32.97M | 33.12M | 33.01M | 32.5M | 33.35M | 34.6M | 34.71M | 34.2M | 34.28M | 34.76M | 34.91M | 34.76M | 39.87M | 34.74M | 34.7M | 34.49M | 39.68M | 34.44M | 34.46M | 34.01M | 33.56M | 27.7M | 33.25M | 27.77M | 31.68M | 27.63M | 27.53M | - | 27.14M | 27.03M | 26.86M | 26.06M | 26.19M | 26.07M | 25.33M | - | 25.48M | 25.47M | 24.87M | - | 24.68M | 24.52M | 24.81M | - | 19.85M | 19.61M | 19.36M | - | 19.03M | 18.89M | 18.81M | - | 18.25M | 22.75M | 18.25M | - | 16.58M | 13.16M | 18.05M | - | 17.15M | 16.8M | 18.3M | - | 18.49M | 19.27M | 19.27M | - | 19.52M | 15.53M | 15.47M | - | 16.63M | 14.95M | 12.76M | - | 14.94M | 14.85M | 13.86M | - | 12.83M | 15.4M | 13.47M | - | 12.99M | 13.86M | 15.4M | - | 14.7M | 18.48M | 18.48M | - | 14.43M | 11.55M | 13.86M | - | 15.4M | 11.55M | 14.13M | - | 13.86M | 11.55M | 13.2M | - | 13.86M | 13.2M | 15.4M | - | 11.55M | 11.55M | 13.86M | - | 11.55M | 13.45M | 13.57M | - | 13.86M | 13.47M | 13.57M | - | 9.1M | 9.1M | 13.63M | - | 13.43M | 13.43M | 13.43M | - | 13.31M | 13.31M | 12.97M | - | 12.97M | 12.97M | 12.94M | - | 12.94M | 12.94M | 12.94M |
EPS (Basic) | $0.82 | $0.59 | $0.69 | -$0.26 | $0.033 | $0.27 | -$0.08 | -$0.34 | $0.04 | -$0.09 | $0.20 | -$1.02 | -$0.37 | -$0.14 | -$0.21 | -$0.46 | -$0.34 | -$0.10 | $0.05 | -$0.23 | -$0.26 | -$0.39 | -$0.65 | -$0.17 | -$0.77 | -$2.17 | -$1.10 | $0.04 | $0.21 | $2.40 | $0.38 | $0.53 | $0.43 | $0.10 | -$0.17 | $0.18 | $0.23 | $0.35 | $0.30 | $0.37 | $0.45 | $0.34 | $0.41 | $0.64 | $0.53 | $0.32 | $0.55 | $0.45 | $0.40 | $0.23 | $0.20 | $0.22 | $0.20 | $0.27 | $0.21 | $0.17 | $0.20 | $0.23 | - | $0.26 | $0.18 | $0.20 | $0.60 | $0.19 | $0.095 | $0.13 | - | $0.10 | $0.078 | $0.056 | - | $0.10 | $0.22 | $0.11 | - | $0.22 | $0.24 | $0.25 | - | $0.091 | $0.11 | $0.074 | - | $0.043 | $0.0087 | $0.035 | - | -$0.022 | $0.0043 | $0.013 | - | -$0.017 | $0.017 | $0.03 | - | $0.069 | $0.069 | $0.074 | - | $0.087 | $0.10 | $0.082 | - | $0.094 | $0.075 | $0.069 | - | $0.078 | $0.065 | $0.065 | - | $0.082 | $0.056 | $0.056 | - | $0.069 | $0.048 | $0.043 | - | $0.052 | $0.026 | $0.026 | - | $0.035 | $0.017 | $0.022 | - | $0.026 | $0.0087 | $0.0043 | - | $0.022 | -$0.017 | $0.03 | - | $0.022 | -$0.061 | $0.026 | - | $0.017 | $0.017 | $0.022 | - | $0.0087 | $0.0043 | $0 | - | -$0.065 | -$0.052 | -$0.03 | - | -$0.0087 | $0.0087 | $0.0043 | - | $0.0043 | -$0.017 | $0.022 | - | $0.017 | $0.0087 | $0.022 | - | $0.0043 | $0.0043 | $0.022 | - | $0.013 | $0.013 | $0.022 |
EPS (Diluted) | $0.75 | $0.56 | $0.65 | -$0.26 | $0.033 | $0.26 | -$0.08 | -$0.34 | $0.04 | -$0.09 | $0.20 | -$1.02 | -$0.37 | -$0.14 | -$0.21 | -$0.46 | -$0.34 | -$0.10 | $0.05 | -$0.23 | -$0.26 | -$0.39 | -$0.65 | -$0.17 | -$0.77 | -$2.17 | -$1.10 | $0.04 | $0.20 | $2.35 | $0.37 | $0.52 | $0.43 | $0.096 | -$0.17 | $0.18 | $0.23 | $0.33 | $0.29 | $0.36 | $0.43 | $0.33 | $0.40 | $0.62 | $0.51 | $0.31 | $0.53 | $0.43 | $0.38 | $0.22 | $0.19 | $0.21 | $0.19 | $0.26 | $0.20 | $0.16 | $0.19 | $0.22 | - | $0.25 | $0.17 | $0.19 | $0.57 | $0.18 | $0.095 | $0.13 | - | $0.10 | $0.078 | $0.056 | - | $0.095 | $0.21 | $0.11 | - | $0.21 | $0.23 | $0.24 | - | $0.087 | $0.10 | $0.069 | - | $0.043 | $0.0087 | $0.035 | - | -$0.022 | $0.0043 | $0.013 | - | -$0.017 | $0.017 | $0.03 | - | $0.069 | $0.069 | $0.069 | - | $0.087 | $0.095 | $0.078 | - | $0.087 | $0.075 | $0.065 | - | $0.074 | $0.061 | $0.065 | - | $0.078 | $0.052 | $0.052 | - | $0.069 | $0.043 | $0.039 | - | $0.048 | $0.022 | $0.022 | - | $0.035 | $0.017 | $0.022 | - | $0.026 | $0.0087 | $0.0043 | - | $0.022 | -$0.017 | $0.03 | - | $0.022 | -$0.061 | $0.026 | - | $0.017 | $0.017 | $0.022 | - | $0.0087 | $0.0043 | $0 | - | -$0.065 | -$0.052 | -$0.03 | - | -$0.0087 | $0.0087 | $0.0043 | - | $0.0043 | -$0.017 | $0.022 | - | $0.017 | $0.0087 | $0.022 | - | $0.0043 | $0.0043 | $0.022 | - | $0.013 | $0.013 | $0.022 |
EBIT | $40.47M | $27.23M | $35.46M | $23.06M | $4.76M | $13.32M | $8.88M | $8.37M | $7.55M | $1.23M | $7.78M | -$14.45M | $2.4M | $2.35M | -$3.17M | -$14.31M | -$8.4M | $6.66M | -$13.76M | -$4.5M | -$5.92M | -$10.05M | -$5.47M | -$9M | -$22.47M | $6.85M | -$25.77M | $5.1M | $10.57M | $22.88M | $18.56M | $18.34M | $20.13M | $6.63M | $8.14M | $10.39M | $12.06M | $16.93M | $15.4M | $17.53M | $22.61M | $17.6M | $15.97M | $37.13M | $28.16M | $17.54M | $25.48M | $25.77M | $22.48M | $13.63M | $10.91M | $12.35M | $7.98M | $11.06M | $7.93M | $7.66M | $7.78M | $9.27M | $7.53M | $7.9M | $7.24M | $8.16M | $6.45M | $7.22M | $4.61M | $6.13M | -$13.85M | $4.03M | $3.18M | $2.48M | -$2.92M | $3.88M | $7.81M | $4.28M | $3.79M | $6.27M | $7.03M | $7.37M | $983K | $2.65M | $3.32M | $2.39M | $1.67M | $1.58M | $913K | $1.09M | -$1.09M | -$383K | $184K | $421K | $710K | -$436K | $394K | $513K | $2.06M | $1.65M | $2.04M | $1.94M | $3.21M | $1.78M | $2.57M | $2M | $3.97M | $2.31M | $1.89M | $1.44M | $2.5M | $1.8M | $1.4M | $1.5M | $2.8M | $1.7M | $1.3M | $1.3M | $2.1M | $1.6M | $1.1M | $1.1M | $300K | $1.3M | $800K | $800K | $1.6M | $900K | $400K | $600K | $1.4M | $700K | $100K | $200K | $1.6M | $700K | $0 | $1M | $1.2M | $600K | $400K | $900K | $1M | $600K | $700K | $1M | $1M | $500K | $400K | $400K | -$700K | -$500K | -$300K | $5.7M | -$14.8M | $5.3M | $5.3M | $5.2M | -$11.3M | $4.2M | $3.5M | $5M | -$9.7M | $3.9M | $3.8M | $4.3M | -$7.9M | $2.8M | $2.8M | $3.6M | -$7.2M | $2.6M | $2.8M | $3.5M |
EBITDA | $46.81M | $33.12M | $41.17M | $60.86M | $10.14M | $18.91M | $17.93M | $21.4M | $13.75M | $7.56M | $14.13M | -$11.5M | $9.11M | $5.58M | $3.71M | -$7.5M | -$1.4M | $2.46M | -$22.39M | $2.57M | $1.51M | -$2.59M | $2.29M | -$954K | -$1.78M | $89.22M | -$5.82M | $14.64M | $18.48M | -$49.18M | $26.83M | $26.52M | $28.87M | $16.47M | $15.94M | $17.08M | $18.35M | $23.23M | $21.74M | $23.84M | $29.21M | $24.15M | $22.45M | $43.42M | $34.57M | $23.67M | $31.57M | $36.63M | $27.95M | $18.47M | $15.42M | $15.43M | $9.7M | $12.81M | $9.88M | $9.78M | $9.16M | $10.71M | $8.88M | $9.09M | $8.45M | $9.35M | $7.65M | $8.42M | $5.84M | $7.37M | $9.25M | $5.87M | $4.24M | $4.23M | -$1.77M | $4.92M | $8.82M | $5.29M | $4.89M | $7.14M | $7.83M | $8.14M | $2M | $3.35M | $3.94M | $3M | $2M | $2.3M | $1.62M | $1.7M | -$812K | -$46K | $519K | $744K | $1.01M | -$133K | $679K | $836K | $2.37M | $1.65M | $3.82M | $2.28M | $4.42M | $2.84M | $3.63M | $3.1M | $5.2M | $3.36M | $2.89M | $2.4M | $3.6M | $2.7M | $2.2M | $2.4M | $3.7M | $2.5M | $2M | $2M | $2.9M | $2.3M | $1.7M | $1.8M | $1M | $2M | $1.4M | $1.4M | $2.2M | $1.5M | $1.1M | $1.3M | $2.1M | $1.3M | $500K | $800K | $2.2M | $1.1M | $800K | $1.5M | $1.6M | $1.1M | $2.1M | $1.3M | $1.4M | $1.1M | $1.2M | $1.4M | $1.4M | $1M | $900K | $800K | -$200K | $0 | $100K | $5.7M | -$14.8M | $5.3M | $5.3M | $5.2M | -$11.3M | $4.2M | $3.5M | $5M | -$9.7M | $3.9M | $3.8M | $4.3M | -$7.9M | $2.8M | $2.8M | $3.6M | -$7.2M | $2.6M | $2.8M | $3.5M |