| Digital Turbine, Inc. (APPS) |
| Q2-CY2026 | Q1-CY2026 | Q4-CY2025 | Q3-CY2025 | Q2-CY2025 | Q1-CY2025 | Q4-CY2024 | Q3-CY2024 | Q2-CY2024 | Q1-CY2024 | Q4-CY2023 | Q3-CY2023 | Q2-CY2023 | Q1-CY2023 | Q4-CY2022 | Q3-CY2022 | Q2-CY2022 | Q1-CY2022 | Q4-CY2021 | Q3-CY2021 | Q2-CY2021 | Q1-CY2021 | Q4-CY2020 | Q3-CY2020 | Q2-CY2020 | Q1-CY2020 | Q4-CY2019 | Q3-CY2019 | Q2-CY2019 | Q1-CY2019 | Q4-CY2018 | Q3-CY2018 | Q2-CY2018 | Q1-CY2018 | Q4-CY2017 | Q3-CY2017 | Q2-CY2017 | Q1-CY2017 | Q4-CY2016 | Q3-CY2016 | Q2-CY2016 | Q1-CY2016 | Q4-CY2015 | Q3-CY2015 | Q2-CY2015 | Q1-CY2015 | Q4-CY2014 | Q3-CY2014 | Q2-CY2014 |
| Balance Sheet Date | | 2026-Mar-31 | 2025-Dec-31 | 2025-Sep-30 | 2025-Jun-30 | 2025-Mar-31 | 2024-Dec-31 | 2024-Sep-30 | 2024-Jun-30 | 2024-Mar-31 | 2023-Dec-31 | 2023-Sep-30 | 2023-Jun-30 | 2023-Mar-31 | 2022-Dec-31 | 2022-Sep-30 | 2022-Jun-30 | 2022-Mar-31 | 2021-Dec-31 | 2021-Sep-30 | 2021-Jun-30 | 2021-Mar-31 | 2020-Dec-31 | 2020-Sep-30 | 2020-Jun-30 | 2020-Mar-31 | 2019-Dec-31 | 2019-Sep-30 | 2019-Jun-30 | 2019-Mar-31 | 2018-Dec-31 | 2018-Sep-30 | 2018-Jun-30 | 2018-Mar-31 | 2017-Dec-31 | 2017-Sep-30 | 2017-Jun-30 | 2017-Mar-31 | 2016-Dec-31 | 2016-Sep-30 | 2016-Jun-30 | 2016-Mar-31 | 2015-Dec-31 | 2015-Sep-30 | 2015-Jun-30 | 2015-Mar-31 | 2014-Dec-31 | 2014-Sep-30 | 2014-Jun-30 |
| Fiscal Period | | Q4-FY2025 | Q3-FY2025 | Q2-FY2025 | Q1-FY2025 | Q4-FY2024 | Q3-FY2024 | Q2-FY2024 | Q1-FY2024 | Q4-FY2023 | Q3-FY2023 | Q2-FY2023 | Q1-FY2023 | Q4-FY2022 | Q3-FY2022 | Q2-FY2022 | Q1-FY2022 | Q4-FY2021 | Q3-FY2021 | Q2-FY2021 | Q1-FY2021 | Q4-FY2020 | Q3-FY2020 | Q2-FY2020 | Q1-FY2020 | Q4-FY2019 | Q3-FY2019 | Q2-FY2019 | Q1-FY2019 | Q4-FY2018 | Q3-FY2018 | Q2-FY2018 | Q1-FY2018 | Q4-FY2017 | Q3-FY2017 | Q2-FY2017 | Q1-FY2017 | Q4-FY2016 | Q3-FY2016 | Q2-FY2016 | Q1-FY2016 | Q4-FY2015 | Q3-FY2015 | Q2-FY2015 | Q1-FY2015 | Q4-FY2014 | Q3-FY2014 | Q2-FY2014 | Q1-FY2014 |
| Total Revenue | | 142,549,000$ | 151,399,000$ | 140,377,000$ | 130,926,000$ | 119,152,000$ | 134,637,000$ | 118,728,000$ | 117,989,000$ | 112,223,000$ | 142,634,000$ | 143,259,000$ | 146,366,000$ | 140,118,000$ | 162,310,000$ | 174,859,000$ | 188,633,000$ | 184,135,000$ | 216,818,000$ | 188,568,000$ | 158,075,000$ | 95,082,000$ | 88,592,000$ | 70,893,000$ | 59,012,000$ | 39,351,000$ | 36,016,000$ | 32,795,000$ | 30,553,000$ | 27,192,000$ | 30,411,000$ | 23,854,000$ | 22,112,000$ | 20,961,000$ | 22,732,000$ | 15,905,000$ | 15,153,000$ | 11,599,000$ | 11,774,000$ | 9,874,000$ | 6,960,000$ | 23,032,000$ | 24,089,000$ | 20,734,000$ | 18,686,000$ | 10,230,000$ | 7,006,000$ | 5,462,000$ | 5,554,000$ |
| QoQ% | | (5.85%) | 7.85% | 7.22% | 9.88% | (11.50%) | 13.40% | .63% | 5.14% | (21.32%) | (.44%) | (2.12%) | 4.46% | (13.67%) | (7.18%) | (7.30%) | 2.44% | (15.07%) | 14.98% | 19.29% | 66.25% | 7.33% | 24.97% | 20.13% | 49.96% | 9.26% | 9.82% | 7.34% | 12.36% | (10.59%) | 27.49% | 7.88% | 5.49% | (7.79%) | 42.92% | 4.96% | 30.64% | (1.49%) | 19.24% | 41.87% | (69.78%) | (4.39%) | 16.18% | 10.96% | 82.66% | 46.02% | 28.27% | (1.66%) | (8.23%) |
| YoY% | | 19.64% | 12.45% | 18.23% | 10.97% | 6.17% | (5.61%) | (17.12%) | (19.39%) | (19.91%) | (12.12%) | (18.07%) | (22.41%) | (23.91%) | (25.14%) | (7.27%) | 19.33% | 93.66% | 144.74% | 165.99% | 167.87% | 141.63% | 145.98% | 116.17% | 93.15% | 44.72% | 18.43% | 37.48% | 38.17% | 29.73% | 33.78% | 49.98% | 45.93% | 80.71% | 93.07% | 61.08% | 117.72% | (49.64%) | (51.12%) | (52.38%) | (62.75%) | 125.14% | 243.83% | 279.61% | 236.44% | 69.04% | 2.89% | (19.19%) | 16.12% |
| Cost Of Revenue | | 57,982,000$ | 64,425,000$ | 63,093,000$ | 58,138,000$ | 53,195,000$ | 69,947,000$ | 56,336,000$ | 55,809,000$ | 53,551,000$ | 70,364,000$ | 68,719,000$ | 69,592,000$ | 71,629,000$ | 73,370,000$ | 76,881,000$ | 87,367,000$ | 86,279,000$ | 109,053,000$ | 91,508,000$ | 83,808,000$ | 55,673,000$ | 50,893,000$ | 41,194,000$ | 32,860,000$ | 24,023,000$ | 21,976,000$ | 20,490,000$ | 18,553,000$ | 16,238,000$ | 19,733,000$ | 16,310,000$ | 15,723,000$ | 14,076,000$ | 15,324,000$ | 10,295,000$ | 10,001,000$ | (30,751,000$) | 18,917,000$ | 19,679,000$ | 21,104,000$ | (36,551,000$) | 20,273,000$ | 20,657,000$ | 16,412,000$ | 9,297,000$ | 5,023,000$ | 3,661,000$ | 4,140,000$ |
| Gross Profit | | 84,567,000$ | 86,974,000$ | 77,284,000$ | 72,788,000$ | 65,957,000$ | 64,690,000$ | 62,392,000$ | 62,180,000$ | 58,672,000$ | 72,270,000$ | 74,540,000$ | 76,774,000$ | 68,489,000$ | 88,940,000$ | 97,978,000$ | 101,266,000$ | 97,856,000$ | 107,765,000$ | 97,060,000$ | 74,267,000$ | 39,409,000$ | 38,448,000$ | 30,361,000$ | 26,712,000$ | 15,328,000$ | 14,040,000$ | 12,305,000$ | 12,000,000$ | 10,954,000$ | 10,678,000$ | 7,544,000$ | 6,389,000$ | 6,885,000$ | 7,408,000$ | 5,610,000$ | 5,152,000$ | 3,210,000$ | 3,317,000$ | 2,770,000$ | 1,961,000$ | 3,652,000$ | 3,816,000$ | 77,000$ | 2,274,000$ | 933,000$ | 1,984,000$ | 1,801,000$ | 1,414,000$ |
| Gross Margin | | 59.33% | 57.45% | 55.06% | 55.60% | 55.36% | 48.05% | 52.55% | 52.70% | 52.28% | 50.67% | 52.03% | 52.45% | 48.88% | 54.80% | 56.03% | 53.68% | 53.14% | 49.70% | 51.47% | 46.98% | 41.45% | 43.40% | 42.83% | 45.27% | 38.95% | 38.98% | 37.52% | 39.28% | 40.28% | 35.11% | 31.63% | 28.89% | 32.85% | 32.59% | 35.27% | 34.00% | 27.68% | 28.17% | 28.05% | 28.18% | 15.86% | 15.84% | .37% | 12.17% | 9.12% | 28.32% | 32.97% | 25.46% |
| Operating Expenses | | 74,052,000$ | 65,320,000$ | 70,750,000$ | 77,449,000$ | 77,649,000$ | 77,443,000$ | 75,934,000$ | 78,268,000$ | 266,511,000$ | 81,537,000$ | 227,157,000$ | 81,489,000$ | 77,638,000$ | 79,143,000$ | 76,896,000$ | 76,831,000$ | 70,431,000$ | 78,626,000$ | 80,528,000$ | 55,122,000$ | 23,455,000$ | 17,182,000$ | 17,583,000$ | 15,530,000$ | 12,403,000$ | 9,908,000$ | 9,190,000$ | 8,960,000$ | 9,020,000$ | 8,222,000$ | 7,229,000$ | 7,649,000$ | 8,224,000$ | 8,895,000$ | 7,076,000$ | 6,669,000$ | 5,977,000$ | 7,027,000$ | 7,509,000$ | 7,716,000$ | 9,028,000$ | 9,081,000$ | 8,221,000$ | 9,425,000$ | 9,954,000$ | 7,375,000$ | 6,446,000$ | 6,094,000$ |
| Operating Income | | 10,515,000$ | 21,654,000$ | 6,534,000$ | (4,661,000$) | (11,692,000$) | (12,753,000$) | (13,542,000$) | (16,088,000$) | (207,839,000$) | (9,267,000$) | (152,617,000$) | (4,715,000$) | (9,149,000$) | 9,797,000$ | 21,082,000$ | 24,435,000$ | 27,425,000$ | 29,139,000$ | 16,532,000$ | 19,145,000$ | 15,954,000$ | 20,517,000$ | 12,116,000$ | 10,622,000$ | 2,925,000$ | 4,132,000$ | 3,115,000$ | 3,040,000$ | 1,934,000$ | 2,456,000$ | 315,000$ | (1,260,000$) | (1,339,000$) | (1,487,000$) | (1,466,000$) | (1,517,000$) | (2,767,000$) | (3,710,000$) | (4,739,000$) | (5,755,000$) | (5,376,000$) | (5,265,000$) | (8,144,000$) | (7,151,000$) | (9,021,000$) | (5,391,000$) | (4,645,000$) | (4,680,000$) |
| Operating Margin | | 7.38% | 14.30% | 4.66% | (3.56%) | (9.81%) | (9.47%) | (11.41%) | (13.64%) | (185.20%) | (6.50%) | (106.53%) | (3.22%) | (6.53%) | 6.04% | 12.06% | 12.95% | 14.89% | 13.44% | 8.77% | 12.11% | 16.78% | 23.16% | 17.09% | 18.00% | 7.43% | 11.47% | 9.50% | 9.95% | 7.11% | 8.08% | 1.32% | (5.70%) | (6.39%) | (6.54%) | (9.22%) | (10.01%) | (23.86%) | (31.51%) | (48.00%) | (82.69%) | (23.34%) | (21.86%) | (39.28%) | (38.27%) | (88.18%) | (76.95%) | (85.04%) | (84.26%) |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | 0$ | 0$ | 0$ | 0$ | 0$ | 59,000$ | 41,000$ | 18,000$ | | 0$ | 0$ | | | | | | | | | | | | | | | | | |
| Interest Expenses | | 24,721,000$ | 13,561,000$ | 11,498,000$ | 9,954,000$ | 10,145,000$ | 7,913,000$ | 8,776,000$ | 8,250,000$ | 7,938,000$ | 7,666,000$ | 7,844,000$ | 7,390,000$ | 7,128,000$ | 6,913,000$ | 5,229,000$ | 4,082,000$ | 3,188,000$ | 2,195,000$ | 1,955,000$ | 1,157,000$ | 144,000$ | 266,000$ | 287,000$ | 306,000$ | 77,000$ | 0$ | 0$ | 0$ | 472,000$ | 194,000$ | 135,000$ | 319,000$ | 252,000$ | 446,000$ | 662,000$ | 707,000$ | 599,000$ | 721,000$ | 626,000$ | 679,000$ | 449,000$ | 471,000$ | 405,000$ | 491,000$ | 111,000$ | 0$ | 131,000$ | 0$ |
| Income Before Tax | | (3,544,000$) | 8,344,000$ | (19,943,000$) | (16,197,000$) | (20,153,000$) | (20,719,000$) | (23,586,000$) | (23,406,000$) | (216,092,000$) | (16,906,000$) | (162,195,000$) | (9,938,000$) | (16,871,000$) | 2,909,000$ | 15,884,000$ | 20,094,000$ | 23,745,000$ | 10,780,000$ | (8,236,000$) | 17,683,000$ | 14,931,000$ | 15,576,000$ | 1,034,000$ | 10,316,000$ | 3,646,000$ | 3,302,000$ | (1,265,000$) | (1,778,000$) | (6,450,000$) | (920,000$) | 2,045,000$ | 1,492,000$ | (4,226,000$) | (4,879,000$) | (7,487,000$) | (4,056,000$) | (6,083,000$) | (568,000$) | (6,212,000$) | (6,419,000$) | (5,860,000$) | (5,760,000$) | (8,551,000$) | (7,647,000$) | (9,073,000$) | (5,371,000$) | (4,774,000$) | (4,682,000$) |
| Tax Expenses | | 3,796,000$ | 3,237,000$ | 1,452,000$ | (2,093,000$) | (1,327,000$) | 2,412,000$ | 1,400,000$ | 1,750,000$ | 20,414,000$ | (2,845,000$) | (713,000$) | (1,539,000$) | (3,018,000$) | (1,153,000$) | 4,181,000$ | 5,136,000$ | 3,604,000$ | 3,718,000$ | (2,349,000$) | 3,430,000$ | (15,125,000$) | 1,061,000$ | 661,000$ | 376,000$ | (10,381,000$) | 41,000$ | 72,000$ | (107,000$) | 312,000$ | 216,000$ | (23,000$) | (36,000$) | (14,000$) | (84,000$) | (884,000$) | 31,000$ | (303,000$) | 300,000$ | (437,000$) | 296,000$ | (32,000$) | 3,000$ | | | | | | |
| Net Income | | (7,340,000$) | 5,107,000$ | (21,395,000$) | (14,104,000$) | (18,826,000$) | (23,131,000$) | (24,986,000$) | (25,156,000$) | (236,506,000$) | (14,061,000$) | (161,482,000$) | (8,399,000$) | (13,853,000$) | 4,062,000$ | 11,703,000$ | 14,958,000$ | 20,141,000$ | 7,062,000$ | (5,887,000$) | 14,253,000$ | 30,056,000$ | 14,515,000$ | 373,000$ | 9,940,000$ | 13,818,000$ | 3,326,000$ | (1,425,000$) | (1,819,000$) | (6,858,000$) | (1,348,000$) | 1,712,000$ | 484,000$ | (38,425,000$) | (3,799,000$) | (6,458,000$) | (4,175,000$) | (6,925,000$) | (2,586,000$) | (7,341,000$) | (7,412,000$) | (5,828,000$) | (5,763,000$) | (8,322,000$) | (8,119,000$) | (9,353,000$) | (5,484,000$) | (5,201,000$) | (4,610,000$) |
| Profit Margin | | (5.15%) | 3.37% | (15.24%) | (10.77%) | (15.80%) | (17.18%) | (21.05%) | (21.32%) | (210.75%) | (9.86%) | (112.72%) | (5.74%) | (9.89%) | 2.50% | 6.69% | 7.93% | 10.94% | 3.26% | (3.12%) | 9.02% | 31.61% | 16.38% | .53% | 16.84% | 35.12% | 9.24% | (4.35%) | (5.95%) | (25.22%) | (4.43%) | 7.18% | 2.19% | (183.32%) | (16.71%) | (40.60%) | (27.55%) | (59.70%) | (21.96%) | (74.35%) | (106.49%) | (25.30%) | (23.92%) | (40.14%) | (43.45%) | (91.43%) | (78.28%) | (95.22%) | (83.00%) |
| TTM | | (6.68%) | (9.08%) | (14.75%) | (16.10%) | (18.78%) | (64.06%) | (61.17%) | (84.71%) | (77.22%) | (34.56%) | (30.35%) | (1.04%) | 2.53% | 7.17% | 7.05% | 4.66% | 4.76% | 6.91% | 9.98% | 14.35% | 17.50% | 14.99% | 13.38% | 15.35% | 10.02% | (5.35%) | (9.47%) | (7.42%) | (5.80%) | (38.61%) | (44.65%) | (58.99%) | (70.71%) | (32.66%) | (37.01%) | (43.44%) | (60.35%) | (44.86%) | (41.19%) | (36.52%) | (32.39%) | (42.80%) | (55.21%) | (68.04%) | (87.24%) | (74.42%) | (69.55%) | (70.03%) |
| Earnings to Minority | | | | | | | | | | 0$ | 0$ | 0$ | (220,000$) | 79,000$ | 43,000$ | 39,000$ | 36,000$ | 41,000$ | 48,000$ | (35,000$) | (31,000$) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Earnings to Common Shareholders | | (7,340,000$) | 5,107,000$ | (21,395,000$) | (14,104,000$) | (18,826,000$) | (23,131,000$) | (24,986,000$) | (25,156,000$) | (236,506,000$) | (14,061,000$) | (161,482,000$) | (8,179,000$) | (13,932,000$) | 4,019,000$ | 11,664,000$ | 14,922,000$ | 20,100,000$ | 7,014,000$ | (5,852,000$) | 14,284,000$ | 30,056,000$ | 14,515,000$ | 373,000$ | 9,940,000$ | 13,818,000$ | 3,326,000$ | (1,425,000$) | (1,819,000$) | (6,858,000$) | (1,348,000$) | 1,712,000$ | 484,000$ | (38,425,000$) | (3,799,000$) | (6,458,000$) | (4,175,000$) | (6,925,000$) | (2,586,000$) | (7,341,000$) | (7,412,000$) | (5,828,000$) | (5,763,000$) | (8,322,000$) | (8,119,000$) | (9,353,000$) | (5,484,000$) | (5,201,000$) | (4,610,000$) |
| QoQ% | | (243.72%) | 123.87% | (51.70%) | 25.08% | 18.61% | 7.42% | .68% | 89.36% | (1,582.00%) | 91.29% | (1,874.35%) | 41.29% | (446.65%) | (65.54%) | (21.83%) | (25.76%) | 186.57% | 219.86% | (140.97%) | (52.48%) | 107.07% | 3,791.42% | (96.25%) | (28.07%) | 315.45% | 333.40% | 21.66% | 73.48% | (408.75%) | (178.74%) | 253.72% | 101.26% | (911.45%) | 41.17% | (54.68%) | 39.71% | (167.79%) | 64.77% | .96% | (27.18%) | (1.13%) | 30.75% | (2.50%) | 13.19% | (70.55%) | (5.44%) | (12.82%) | (75.95%) |
| YoY% | | 61.01% | 122.08% | 14.37% | 43.93% | 92.04% | (64.51%) | 84.53% | (207.57%) | (1,597.57%) | (449.86%) | (1,484.45%) | (154.81%) | (169.31%) | (42.70%) | 299.32% | 4.47% | (33.13%) | (51.68%) | (1,668.90%) | 43.70% | 117.51% | 336.41% | 126.18% | 646.45% | 301.49% | 346.74% | (183.24%) | (475.83%) | 82.15% | 64.52% | 126.51% | 111.59% | (454.87%) | (46.91%) | 12.03% | 43.67% | (18.82%) | 55.13% | 11.79% | 8.71% | 37.69% | (5.09%) | (60.01%) | (76.12%) | (256.99%) | (31.32%) | 16.41% | 18.92% |
| Earnings Per Share, Basic | | (0.06$) | 0.04$ | (0.20$) | (0.13$) | (0.18$) | (0.22$) | (0.24$) | (0.25$) | (2.32$) | (0.14$) | (1.61$) | (0.08$) | (0.14$) | 0.04$ | 0.12$ | 0.15$ | 0.21$ | 0.07$ | (0.06$) | 0.16$ | 0.34$ | 0.16$ | 0.00$ | 0.11$ | 0.16$ | 0.04$ | (0.02$) | (0.02$) | (0.09$) | (0.02$) | 0.02$ | 0.01$ | (0.51$) | (0.05$) | (0.10$) | (0.06$) | (0.10$) | (0.04$) | (0.11$) | (0.11$) | (0.09$) | (0.09$) | (0.15$) | (0.14$) | (0.22$) | (0.15$) | (0.14$) | (0.12$) |
| Earnings Per Share, Diluted | | (0.06$) | 0.04$ | (0.20$) | (0.13$) | (0.18$) | (0.22$) | (0.24$) | (0.25$) | (2.32$) | (0.14$) | (1.61$) | (0.08$) | (0.14$) | 0.04$ | 0.11$ | 0.15$ | 0.18$ | 0.07$ | (0.06$) | 0.14$ | 0.31$ | 0.15$ | 0.00$ | 0.11$ | 0.15$ | 0.04$ | (0.02$) | (0.02$) | (0.09$) | (0.02$) | 0.02$ | 0.01$ | (0.51$) | (0.05$) | (0.10$) | (0.06$) | (0.10$) | (0.04$) | (0.11$) | (0.11$) | (0.09$) | (0.09$) | (0.15$) | (0.14$) | (0.22$) | (0.15$) | (0.14$) | (0.12$) |
| Unlevered FCF Per Share, Basic | | 0.04$ | 0.12$ | 0.13$ | 0.08$ | 0.11$ | 0.10$ | (0.08$) | (0.01$) | (0.12$) | 0.12$ | 0.27$ | 0.01$ | 0.16$ | 0.34$ | 0.28$ | 0.37$ | 0.43$ | 0.37$ | 0.38$ | (0.32$) | 0.16$ | 0.21$ | 0.27$ | 0.07$ | 0.13$ | 0.10$ | 0.08$ | 0.06$ | 0.03$ | 0.03$ | 0.00$ | (0.05$) | 0.09$ | 0.03$ | 0.00$ | (0.02$) | 0.02$ | (0.06$) | (0.04$) | (0.02$) | (0.02$) | (0.06$) | (0.02$) | (0.01$) | (0.13$) | (0.09$) | (0.06$) | (0.08$) |
| Unlevered FCF Per Share, Diluted | | 0.04$ | 0.12$ | 0.13$ | 0.08$ | 0.11$ | 0.10$ | (0.08$) | (0.01$) | (0.12$) | 0.12$ | 0.27$ | 0.01$ | 0.16$ | 0.32$ | 0.27$ | 0.36$ | 0.37$ | 0.35$ | 0.38$ | (0.29$) | 0.15$ | 0.20$ | 0.25$ | 0.06$ | 0.12$ | 0.09$ | 0.08$ | 0.06$ | 0.03$ | 0.03$ | 0.00$ | (0.05$) | 0.09$ | 0.02$ | 0.00$ | (0.02$) | 0.02$ | (0.06$) | (0.04$) | (0.02$) | (0.02$) | (0.06$) | (0.02$) | (0.01$) | (0.13$) | (0.09$) | (0.06$) | (0.08$) |
| Average Shares, Basic | | 120,016,000 | 115,921,000 | 109,128,000 | 106,627,000 | 105,403,000 | 104,148,000 | 103,041,000 | 102,396,000 | 102,043,000 | 101,376,000 | 100,604,000 | 99,877,000 | 99,315,000 | 99,108,000 | 98,887,000 | 97,822,000 | 96,502,000 | 96,548,000 | 96,157,000 | 91,585,000 | 89,665,000 | 89,003,000 | 88,035,000 | 87,386,000 | 86,784,000 | 85,876,000 | 83,909,000 | 81,814,000 | 79,404,000 | 77,645,000 | 77,193,000 | 76,204,000 | 75,160,000 | 72,148,000 | 66,846,000 | 66,599,000 | 66,595,000 | 66,634,000 | 66,457,000 | 66,286,000 | 66,278,000 | 65,979,000 | 57,274,000 | 57,388,000 | 43,219,000 | 37,799,000 | 37,504,000 | 37,424,000 |
| Average Shares, Diluted | | 115,463,000 | 120,474,000 | 109,128,000 | 106,627,000 | 105,403,000 | 104,148,000 | 103,041,000 | 102,396,000 | 102,043,000 | 101,376,000 | 100,604,000 | 99,877,000 | 98,332,000 | 103,348,000 | 102,898,000 | 102,686,000 | 112,294,000 | 103,287,000 | 96,157,000 | 98,822,000 | 97,709,000 | 96,976,000 | 96,057,000 | 93,108,000 | 91,875,000 | 92,472,000 | 83,909,000 | 81,814,000 | 79,404,000 | 77,645,000 | 78,780,000 | 79,598,000 | 75,160,000 | 75,442,000 | 66,846,000 | 66,599,000 | 66,595,000 | 66,634,000 | 66,457,000 | 66,286,000 | 66,278,000 | 65,979,000 | 57,274,000 | 57,388,000 | 43,219,000 | 37,799,000 | 37,504,000 | 37,424,000 |
| EBIT | | 21,177,000$ | 21,905,000$ | (8,445,000$) | (6,243,000$) | (10,008,000$) | (12,806,000$) | (14,810,000$) | (15,156,000$) | (208,154,000$) | (9,240,000$) | (154,351,000$) | (2,548,000$) | (9,743,000$) | 9,822,000$ | 21,113,000$ | 24,176,000$ | 26,933,000$ | 12,975,000$ | (6,281,000$) | 18,840,000$ | 15,075,000$ | 15,842,000$ | 1,321,000$ | 10,622,000$ | 3,723,000$ | 3,302,000$ | (1,265,000$) | (1,778,000$) | (5,978,000$) | (726,000$) | 2,180,000$ | 1,811,000$ | (3,974,000$) | (4,433,000$) | (6,825,000$) | (3,349,000$) | (5,484,000$) | 153,000$ | (5,586,000$) | (5,740,000$) | (5,411,000$) | (5,289,000$) | (8,146,000$) | (7,156,000$) | (8,962,000$) | (5,371,000$) | (4,643,000$) | (4,682,000$) |
| EBITDA | | 37,861,000$ | 38,470,000$ | 6,421,000$ | 17,094,000$ | 13,118,000$ | 6,807,000$ | 4,542,000$ | 5,663,000$ | (187,230,000$) | 11,768,000$ | (133,683,000$) | 18,710,000$ | 11,183,000$ | 29,959,000$ | 41,194,000$ | 44,105,000$ | 43,439,000$ | 28,940,000$ | 10,047,000$ | 27,493,000$ | 17,127,000$ | 17,663,000$ | 3,010,000$ | 12,174,000$ | 4,581,000$ | 3,842,000$ | (783,000$) | (1,316,000$) | (5,357,000$) | (17,000$) | 2,887,000$ | 2,540,000$ | (3,272,000$) | (3,764,000$) | (6,164,000$) | (2,721,000$) | (9,203,000$) | 2,279,000$ | (3,481,000$) | (3,646,000$) | (6,144,000$) | (3,533,000$) | (3,537,000$) | (4,915,000$) | (8,022,000$) | (4,940,000$) | (4,275,000$) | (4,313,000$) |