| Karyopharm Therapeutics Inc. (KPTI) |
| 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 | Q1-CY2014 | Q4-CY2013 |
| Balance Sheet Date | | 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-Sep-30 | 2020-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 | 2014-Mar-31 | 2013-Dec-31 |
| Fiscal Period | | 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 | | Q3-FY2020 | Q2-FY2020 | | | | | 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 | Q4-FY2013 |
| Total Revenue | | 44,044,000$ | 37,929,000$ | 30,015,000$ | 30,542,000$ | 38,783,000$ | 42,786,000$ | 33,126,000$ | 33,747,000$ | 36,009,000$ | 37,579,000$ | 38,698,000$ | 33,580,000$ | 36,145,000$ | 39,679,000$ | 47,670,000$ | 126,269,000$ | 37,689,000$ | 22,601,000$ | 23,260,000$ | 35,100,000$ | 21,333,000$ | 33,514,000$ | 18,138,000$ | 18,096,000$ | 13,149,000$ | 9,493,000$ | 155,000$ | 206,000$ | 239,000$ | 19,891,000$ | 10,000,000$ | 1,534,000$ | 0$ | 3,000$ | 68,000$ | 47,000$ | 48,000$ | 59,000$ | | 25,000$ | 75,000$ | 150,000$ | | 16,000$ | 21,000$ | 21,000$ | 171,000$ | 21,000$ |
| QoQ% | | 16.12% | 26.37% | (1.73%) | (21.25%) | (9.36%) | 29.16% | (1.84%) | (6.28%) | (4.18%) | (2.89%) | 15.24% | (7.10%) | (8.91%) | (16.76%) | (62.25%) | 235.03% | 66.76% | (2.83%) | (33.73%) | 64.53% | (36.35%) | 84.77% | .23% | 37.62% | 38.51% | 6,024.52% | (24.76%) | (13.81%) | (98.80%) | 98.91% | 551.89% | .00% | (100.00%) | (95.59%) | 44.68% | (2.08%) | (18.64%) | | | (66.67%) | (50.00%) | | | (23.81%) | .00% | (87.72%) | 714.29% | |
| YoY% | | 13.57% | (11.35%) | (9.39%) | (9.50%) | 7.70% | 13.86% | (14.40%) | .50% | (.38%) | (5.29%) | (18.82%) | (73.41%) | (4.10%) | 75.56% | 104.94% | 259.74% | 76.67% | (32.56%) | 28.24% | 93.97% | 62.24% | 253.04% | 11,601.94% | 8,684.47% | 5,401.67% | (52.28%) | (98.45%) | (86.57%) | .00% | 662,933.33% | 14,605.88% | 3,163.83% | (100.00%) | (94.92%) | | 88.00% | (36.00%) | (60.67%) | | 56.25% | 257.14% | 614.29% | | (23.81%) | | (84.21%) | (26.61%) | (36.36%) |
| Cost Of Revenue | | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 200,000$ | 100,000$ | 82,000$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | | 0$ | 0$ | 0$ | | 0$ | 0$ | 0$ | 0$ | 0$ |
| Gross Profit | | 44,044,000$ | 37,929,000$ | 30,015,000$ | 30,542,000$ | 38,783,000$ | 42,786,000$ | 33,126,000$ | 33,747,000$ | 36,009,000$ | 37,579,000$ | 38,698,000$ | 33,580,000$ | 36,145,000$ | 39,679,000$ | 47,670,000$ | 126,269,000$ | 37,489,000$ | 22,501,000$ | 23,178,000$ | 35,100,000$ | 21,333,000$ | 33,514,000$ | 18,138,000$ | 18,096,000$ | 13,149,000$ | 9,493,000$ | 155,000$ | 206,000$ | 239,000$ | 19,891,000$ | 10,000,000$ | 1,534,000$ | 0$ | 3,000$ | 68,000$ | 47,000$ | 48,000$ | 59,000$ | | 25,000$ | 75,000$ | 150,000$ | | 16,000$ | 21,000$ | 21,000$ | 171,000$ | 21,000$ |
| Gross Margin | | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 99.47% | 99.56% | 99.65% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | | 100.00% | 100.00% | 100.00% | | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% |
| Operating Expenses | | 59,264,000$ | 62,316,000$ | 63,271,000$ | 61,823,000$ | 65,066,000$ | 70,906,000$ | 66,885,000$ | 71,555,000$ | 67,269,000$ | 67,152,000$ | 69,597,000$ | 67,449,000$ | 66,984,000$ | 82,587,000$ | 82,256,000$ | 79,307,000$ | 81,501,000$ | 71,649,000$ | 75,633,000$ | 72,166,000$ | 68,442,000$ | 73,833,000$ | 65,494,000$ | 61,362,000$ | 52,550,000$ | 51,179,000$ | 65,077,000$ | 57,661,000$ | 49,393,000$ | 54,223,000$ | 48,942,000$ | 40,986,000$ | 31,055,000$ | 29,755,000$ | 30,347,000$ | 27,212,000$ | 25,790,000$ | 30,535,000$ | 27,349,000$ | 29,328,000$ | 30,685,000$ | 33,163,000$ | 26,150,000$ | 25,958,000$ | 19,765,000$ | 16,469,000$ | 13,883,000$ | 12,169,000$ |
| Operating Income | | (15,220,000$) | (24,387,000$) | (33,256,000$) | (31,281,000$) | (26,283,000$) | (28,120,000$) | (33,759,000$) | (37,808,000$) | (31,260,000$) | (29,573,000$) | (30,899,000$) | (33,869,000$) | (30,839,000$) | (42,908,000$) | (34,586,000$) | 46,962,000$ | (43,812,000$) | (49,048,000$) | (52,373,000$) | (37,066,000$) | (47,109,000$) | (40,319,000$) | (47,356,000$) | (43,266,000$) | (39,401,000$) | (41,686,000$) | (64,922,000$) | (57,455,000$) | (49,154,000$) | (34,332,000$) | (38,942,000$) | (39,452,000$) | (31,055,000$) | (29,752,000$) | (30,279,000$) | (27,165,000$) | (25,742,000$) | (30,476,000$) | (27,349,000$) | (29,303,000$) | (30,610,000$) | (33,013,000$) | (26,150,000$) | (25,942,000$) | (19,744,000$) | (16,448,000$) | (13,712,000$) | (12,148,000$) |
| Operating Margin | | (34.56%) | (64.30%) | (110.80%) | (102.42%) | (67.77%) | (65.72%) | (101.91%) | (112.03%) | (86.81%) | (78.70%) | (79.85%) | (100.86%) | (85.32%) | (108.14%) | (72.55%) | 37.19% | (116.25%) | (217.02%) | (225.16%) | (105.60%) | (220.83%) | (120.31%) | (261.09%) | (239.09%) | (299.65%) | (439.12%) | (41,885.16%) | (27,890.78%) | (20,566.53%) | (172.60%) | (389.42%) | (2,571.84%) | | (991,733.33%) | (44,527.94%) | (57,797.87%) | (53,629.17%) | (51,654.24%) | | (117,212.00%) | (40,813.33%) | (22,008.67%) | | (162,137.50%) | (94,019.05%) | (78,323.81%) | (8,018.71%) | (57,847.62%) |
| Interest Income | | 553,000$ | 613,000$ | 1,000,000$ | 1,482,000$ | 1,832,000$ | 1,930,000$ | 2,156,000$ | 2,520,000$ | 2,750,000$ | 2,824,000$ | 2,849,000$ | 1,334,000$ | 658,000$ | 293,000$ | 74,000$ | 55,000$ | 98,000$ | 165,000$ | 264,000$ | 396,000$ | 600,000$ | 849,000$ | 975,000$ | 1,102,000$ | 1,137,000$ | 1,412,000$ | 1,771,000$ | 1,768,000$ | 1,098,000$ | 653,000$ | 509,000$ | 432,000$ | 454,000$ | 412,000$ | 400,000$ | 358,000$ | 311,000$ | 329,000$ | 286,000$ | 250,000$ | 239,000$ | 267,000$ | 141,000$ | 43,000$ | 20,000$ | 17,000$ | 18,000$ | 2,000$ |
| Interest Expenses | | | | | | | 8,949,000$ | 5,884,000$ | 6,208,000$ | 6,073,000$ | 5,784,000$ | 5,758,000$ | 5,885,000$ | 6,114,000$ | 6,313,000$ | 6,684,000$ | 7,940,000$ | 8,010,000$ | 5,001,000$ | 5,095,000$ | 7,072,000$ | 6,801,000$ | 6,758,000$ | 6,509,000$ | 6,467,000$ | 3,093,000$ | 3,089,000$ | 2,998,000$ | | | | | | | | | | | | | | | | | | | | | |
| Income Before Tax | | (33,093,000$) | (37,212,000$) | (23,426,000$) | (30,889,000$) | (32,044,000$) | 23,859,000$ | (37,291,000$) | (41,707,000$) | (34,494,000$) | (32,503,000$) | (34,072,000$) | (38,433,000$) | (36,279,000$) | (48,941,000$) | (41,269,000$) | 38,599,000$ | (51,706,000$) | (53,448,000$) | (57,265,000$) | (43,359,000$) | (53,451,000$) | (46,289,000$) | (52,865,000$) | (48,645,000$) | (41,347,000$) | (43,407,000$) | (66,151,000$) | (58,193,000$) | (48,069,000$) | (33,672,000$) | (38,447,000$) | (39,031,000$) | (30,627,000$) | (29,369,000$) | (29,894,000$) | (26,796,000$) | (25,425,000$) | (30,158,000$) | (27,059,000$) | (29,046,000$) | (30,373,000$) | (32,695,000$) | (26,067,000$) | (25,928,000$) | (19,724,000$) | (16,431,000$) | (13,694,000$) | (12,146,000$) |
| Tax Expenses | | 34,000$ | 40,000$ | 36,000$ | (109,000$) | 28,000$ | 67,000$ | 71,000$ | 130,000$ | 12,000$ | 127,000$ | 54,000$ | 73,000$ | 45,000$ | 121,000$ | 130,000$ | (121,000$) | 106,000$ | 134,000$ | 149,000$ | 62,000$ | 44,000$ | 137,000$ | 66,000$ | 2,000$ | 20,000$ | 8,000$ | 10,000$ | 17,000$ | 14,000$ | (17,000$) | 12,000$ | 9,000$ | 13,000$ | 18,000$ | 23,000$ | | | | | | | | | | | | | |
| Net Income | | (33,127,000$) | (37,252,000$) | (23,462,000$) | (30,780,000$) | (32,072,000$) | 23,792,000$ | (37,362,000$) | (41,837,000$) | (34,506,000$) | (32,630,000$) | (34,126,000$) | (38,506,000$) | (36,324,000$) | (49,062,000$) | (41,399,000$) | 38,720,000$ | (51,812,000$) | (53,582,000$) | (57,414,000$) | (43,421,000$) | (53,495,000$) | (46,426,000$) | (52,931,000$) | (48,647,000$) | (41,367,000$) | (43,415,000$) | (66,161,000$) | (58,210,000$) | (48,083,000$) | (33,655,000$) | (38,459,000$) | (39,040,000$) | (30,640,000$) | (29,387,000$) | (29,917,000$) | (26,935,000$) | (25,425,000$) | (30,158,000$) | (27,059,000$) | (29,046,000$) | (30,373,000$) | (32,695,000$) | (26,067,000$) | (25,928,000$) | (19,724,000$) | (16,431,000$) | (13,694,000$) | (12,146,000$) |
| Profit Margin | | (75.21%) | (98.22%) | (78.17%) | (100.78%) | (82.70%) | 55.61% | (112.79%) | (123.97%) | (95.83%) | (86.83%) | (88.19%) | (114.67%) | (100.50%) | (123.65%) | (86.85%) | 30.67% | (137.47%) | (237.08%) | (246.84%) | (123.71%) | (250.76%) | (138.53%) | (291.82%) | (268.83%) | (314.60%) | (457.34%) | (42,684.52%) | (28,257.28%) | (20,118.41%) | (169.20%) | (384.59%) | (2,544.98%) | | (979,566.67%) | (43,995.59%) | (57,308.51%) | (52,968.75%) | (51,115.25%) | | (116,184.00%) | (40,497.33%) | (21,796.67%) | | (162,050.00%) | (93,923.81%) | (78,242.86%) | (8,008.19%) | (57,838.10%) |
| TTM | | (87.44%) | (90.02%) | (43.99%) | (52.62%) | (58.93%) | (61.73%) | (104.18%) | (97.99%) | (95.82%) | (96.98%) | (106.70%) | (105.23%) | (35.26%) | (41.21%) | (46.14%) | (59.14%) | (173.81%) | (203.25%) | (177.34%) | (181.59%) | (221.23%) | (228.44%) | (316.53%) | (488.08%) | (909.24%) | (2,138.80%) | (1,005.85%) | (588.10%) | (502.90%) | (451.21%) | (1,192.04%) | (8,036.39%) | (99,050.00%) | (67,267.47%) | (50,646.40%) | | | | | | | | | (33,090.39%) | (26,493.59%) | | | |
| Earnings to Minority | | | | | (218,000$) | (4,869,000$) | 5,541,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Earnings to Common Shareholders | | (33,127,000$) | (37,252,000$) | (23,462,000$) | (30,562,000$) | (27,203,000$) | 18,251,000$ | (37,362,000$) | (41,837,000$) | (34,506,000$) | (32,630,000$) | (34,126,000$) | (38,506,000$) | (36,324,000$) | (49,062,000$) | (41,399,000$) | 38,720,000$ | (51,812,000$) | (53,582,000$) | (57,414,000$) | (43,421,000$) | (53,495,000$) | (46,426,000$) | (52,931,000$) | (48,647,000$) | (41,367,000$) | (43,415,000$) | (66,161,000$) | (58,210,000$) | (48,083,000$) | (33,655,000$) | (38,459,000$) | (39,040,000$) | (30,640,000$) | (29,387,000$) | (29,917,000$) | (26,935,000$) | (25,425,000$) | (30,158,000$) | (27,059,000$) | (29,046,000$) | (30,373,000$) | (32,695,000$) | (26,067,000$) | (25,928,000$) | (19,724,000$) | (16,431,000$) | (13,694,000$) | (12,146,000$) |
| QoQ% | | 11.07% | (58.78%) | 23.23% | (12.35%) | (249.05%) | 148.85% | 10.70% | (21.25%) | (5.75%) | 4.38% | 11.38% | (6.01%) | 25.96% | (18.51%) | (206.92%) | 174.73% | 3.30% | 6.67% | (32.23%) | 18.83% | (15.23%) | 12.29% | (8.81%) | (17.60%) | 4.72% | 34.38% | (13.66%) | (21.06%) | (42.87%) | 12.49% | 1.49% | (27.42%) | (4.26%) | 1.77% | (11.07%) | (5.94%) | 15.69% | (11.45%) | 6.84% | 4.37% | 7.10% | (25.43%) | (.54%) | (31.45%) | (20.04%) | (19.99%) | (12.75%) | (30.31%) |
| YoY% | | (21.78%) | (304.11%) | 37.20% | 26.95% | 21.16% | 155.93% | (9.48%) | (8.65%) | 5.01% | 33.49% | 17.57% | (199.45%) | 29.89% | 8.44% | 27.89% | 189.17% | 3.15% | (15.41%) | (8.47%) | 10.74% | (29.32%) | (6.94%) | 20.00% | 16.43% | 13.97% | (29.00%) | (72.03%) | (49.10%) | (56.93%) | (14.52%) | (28.55%) | (44.94%) | (20.51%) | 2.56% | (10.56%) | 7.27% | 16.29% | 7.76% | (3.81%) | (12.03%) | (53.99%) | (98.98%) | (90.35%) | (113.47%) | (111.61%) | (139.21%) | (144.06%) | (186.60%) |
| Earnings Per Share, Basic | | (3,821.32$) | (4,321.58$) | (2,770.01$) | (65.96$) | (3,263.32$) | 2,261.87$ | (4,852.21$) | 0.18$ | (301.62$) | (0.29$) | (0.30$) | 0.16$ | (0.45$) | (0.62$) | (0.53$) | 0.51$ | (0.69$) | (0.71$) | (0.77$) | (0.31$) | (0.73$) | (0.63$) | (782.69$) | (0.26$) | (666.21$) | (712.55$) | (1.09$) | (0.96$) | (0.79$) | (0.60$) | (0.78$) | (0.80$) | (0.65$) | (0.64$) | (0.71$) | (0.65$) | (0.69$) | (0.84$) | (0.75$) | (0.81$) | (0.85$) | (0.92$) | (0.74$) | (0.79$) | (0.61$) | (0.55$) | (0.46$) | (0.71$) |
| Earnings Per Share, Diluted | | (3,821.32$) | (4,321.58$) | (2,770.01$) | (63.55$) | (3,263.32$) | 1,772.80$ | (4,852.21$) | 0.18$ | (301.62$) | (0.29$) | (0.30$) | 0.16$ | (0.45$) | (0.62$) | (0.53$) | 0.51$ | (0.69$) | (0.71$) | (0.77$) | (0.31$) | (0.73$) | (0.63$) | (782.69$) | (0.26$) | (666.21$) | (712.55$) | (1.09$) | (0.96$) | (0.79$) | (0.60$) | (0.78$) | (0.80$) | (0.65$) | (0.64$) | (0.71$) | (0.65$) | (0.69$) | (0.84$) | (0.75$) | (0.81$) | (0.85$) | (0.92$) | (0.74$) | (0.79$) | (0.61$) | (0.55$) | (0.46$) | (0.71$) |
| Unlevered FCF Per Share, Basic | | (675.97$) | (2,169.03$) | (4,602.60$) | (55.59$) | (2,333.61$) | (4,771.10$) | (5,703.90$) | 0.08$ | (258.13$) | (0.23$) | (0.17$) | 0.11$ | (0.35$) | (0.44$) | (0.76$) | 0.33$ | (0.32$) | (0.74$) | (0.71$) | (0.22$) | (0.60$) | | (665.73$) | (0.21$) | (589.65$) | (791.15$) | (1.10$) | (0.81$) | (0.65$) | | (0.71$) | (0.11$) | (0.46$) | | | | | | | | | | | | | | | |
| Unlevered FCF Per Share, Diluted | | (675.97$) | (2,169.03$) | (4,602.60$) | (53.56$) | (2,333.61$) | (3,739.49$) | (5,703.90$) | 0.08$ | (258.13$) | (0.23$) | (0.17$) | 0.11$ | (0.35$) | (0.44$) | (0.76$) | 0.33$ | (0.32$) | (0.74$) | (0.71$) | (0.22$) | (0.60$) | | (665.73$) | (0.21$) | (589.65$) | (791.15$) | (1.10$) | (0.81$) | (0.65$) | | (0.71$) | (0.11$) | (0.46$) | | | | | | | | | | | | | | | |
| Average Shares, Basic | | 8,669 | 8,620 | 8,470 | 463,347 | 8,336 | 8,069 | 7,700 | -227,345,517 | 114,401 | 114,207,000 | 113,481,000 | -237,103,516 | 80,210,000 | 79,651,000 | 77,570,000 | 75,705,000 | 75,461,000 | 75,189,000 | 74,517,000 | 141,405,373 | 73,466,000 | 73,237,000 | 67,627 | 186,840,683 | 62,093 | 60,929 | 60,856,295 | 60,920,317 | 60,586,511 | 56,089,159 | 49,602,809 | 48,731,955 | 47,141,146 | 45,831,239 | 41,894,796 | 41,437,903 | 36,819,329 | 35,956,470 | 35,878,502 | 35,755,092 | 35,708,739 | 35,697,012 | 35,317,181 | 32,717,990 | 32,558,646 | 29,659,457 | 29,606,683 | 17,096,453 |
| Average Shares, Diluted | | 8,669 | 8,620 | 8,470 | 480,905 | 8,336 | 10,295 | 7,700 | -227,345,517 | 114,401 | 114,207,000 | 113,481,000 | -237,103,516 | 80,210,000 | 79,651,000 | 77,570,000 | 75,705,000 | 75,461,000 | 75,189,000 | 74,517,000 | 141,405,373 | 73,466,000 | 73,237,000 | 67,627 | 186,840,683 | 62,093 | 60,929 | 60,856,295 | 60,920,317 | 60,586,511 | 56,089,159 | 49,602,809 | 48,731,955 | 47,141,146 | 45,831,239 | 41,894,796 | 41,437,903 | 36,819,329 | 35,956,470 | 35,878,502 | 35,755,092 | 35,708,739 | 35,697,012 | 35,317,181 | 32,717,990 | 32,558,646 | 29,659,457 | 29,606,683 | 17,096,453 |
| EBIT | | (33,093,000$) | (37,212,000$) | (23,426,000$) | (30,889,000$) | (32,044,000$) | 32,808,000$ | (31,407,000$) | (35,499,000$) | (28,421,000$) | (26,719,000$) | (28,314,000$) | (32,548,000$) | (30,165,000$) | (42,628,000$) | (34,585,000$) | 46,539,000$ | (43,696,000$) | (48,447,000$) | (52,170,000$) | (36,287,000$) | (46,650,000$) | (39,531,000$) | (46,356,000$) | (42,178,000$) | (38,254,000$) | (40,318,000$) | (63,153,000$) | (58,193,000$) | (48,069,000$) | (33,672,000$) | (38,447,000$) | (39,031,000$) | (30,627,000$) | (29,369,000$) | (29,894,000$) | (26,796,000$) | (25,425,000$) | (30,158,000$) | (27,059,000$) | (29,046,000$) | (30,373,000$) | (32,695,000$) | (26,067,000$) | (25,928,000$) | (19,724,000$) | (16,431,000$) | (13,694,000$) | (12,146,000$) |
| EBITDA | | (33,093,000$) | (37,212,000$) | (23,426,000$) | (30,889,000$) | (32,044,000$) | 32,808,000$ | (31,407,000$) | (35,499,000$) | (28,421,000$) | (26,719,000$) | (28,314,000$) | (32,548,000$) | (30,165,000$) | (42,628,000$) | (34,585,000$) | 46,539,000$ | (43,696,000$) | (48,447,000$) | (52,170,000$) | (36,287,000$) | (46,415,000$) | (39,531,000$) | (46,356,000$) | (42,178,000$) | (38,011,000$) | (40,076,000$) | (62,908,000$) | (57,999,000$) | (47,881,000$) | (33,488,000$) | (38,278,000$) | (38,857,000$) | (30,451,000$) | (29,189,000$) | (29,711,000$) | (26,616,000$) | (25,246,000$) | (29,979,000$) | (26,880,000$) | (28,869,000$) | (30,208,000$) | (32,539,000$) | (25,931,000$) | (25,796,000$) | (19,618,000$) | (16,389,000$) | (13,651,000$) | (12,108,000$) |