| Taboola.com Ltd. (TBLA) |
| Q3-CY2026 | 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 |
| Balance Sheet Date | | 2026-Jun-30 | 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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Fiscal Period | | Q2-FY2026 | Q1-FY2026 | 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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Close Price of Common Stock | 3.79$ | 5.00$ | 3.10$ | 4.62$ | 3.42$ | 3.67$ | 2.95$ | 3.65$ | 3.36$ | 3.45$ | 4.44$ | 4.34$ | 3.78$ | 3.11$ | 2.71$ | 3.09$ | 1.82$ | 2.52$ | 5.16$ | 7.77$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Market Cap of Common Stock | 1,052,835,910,370$ | 1,409,812,646$ | 930,739,722$ | 1,389,343,300$ | 1,070,849,343$ | 1,253,287,061$ | 991,814,211$ | 1,227,159,956$ | 1,127,873,131$ | 1,003,032,252$ | 1,311,856,799$ | 1,294,359,430$ | 1,137,963,995$ | 926,632,975$ | 799,803,585$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ% | 74,579.14% | 51.47% | (33.01%) | 29.74% | (14.56%) | 26.36% | (19.18%) | 8.80% | 12.45% | (23.54%) | 1.35% | 13.74% | 22.81% | 15.86% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY% | 98,217.84% | 12.49% | (6.16%) | 13.22% | (5.06%) | 24.95% | (24.40%) | (5.19%) | (.89%) | 8.25% | 64.02% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Common Shares Outstanding | | 278,160,082,000 | 282,244,774 | | 300,723,658 | 313,572,282,000 | 341,960,999 | 336,208,207 | 292,633,697 | 291,715,209 | 293,413,305 | 295,670,620 | 300,692,928 | 300,637,035 | 297,822,375 | 254,133,863 | 247,348,424 | 240,679,908 | 238,816,867 | 234,031,749 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ% | | 98,452.78% | | | (99.90%) | 91,598.26% | 1.71% | 14.89% | .32% | (.58%) | (.76%) | (1.67%) | .02% | .95% | 17.19% | 2.74% | 2.77% | .78% | 2.05% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY% | | (11.29%) | (17.46%) | | 2.77% | 107,392.61% | 16.55% | 13.71% | (2.68%) | (2.97%) | (1.48%) | 16.34% | 21.57% | 24.91% | 24.71% | 8.59% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Price to Sales | 536.53x | .72x | .48x | .73x | .57x | .69x | .56x | .69x | .67x | .62x | .86x | .90x | .82x | .68x | .58x | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Price to Earnings | 8,865.09x | 11.87x | 8.45x | 32.86x | 42.34x | 92.19x | 72.67x | - | - | - | - | - | - | - | - | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Price to Book | 1,122.43x | 1.50x | .97x | 1.53x | 1.17x | 1.35x | .98x | 1.17x | 1.11x | .99x | 1.28x | 1.22x | 1.07x | .85x | .72x | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Revenue | | 476,826,000$ | 466,395,000$ | 522,309,000$ | 496,764,000$ | 465,474,000$ | 427,493,000$ | 491,040,000$ | 433,012,000$ | 428,160,000$ | 414,008,000$ | 419,774,000$ | 360,221,000$ | 332,004,000$ | 327,686,000$ | 371,267,000$ | 332,462,000$ | 342,695,000$ | 354,726,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ% | | 2.24% | (10.71%) | 5.14% | 6.72% | 8.89% | (12.94%) | 13.40% | 1.13% | 3.42% | (1.37%) | 16.53% | 8.50% | 1.32% | (11.74%) | 11.67% | (2.99%) | (3.39%) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY% | | 2.44% | 9.10% | 6.37% | 14.72% | 8.72% | 3.26% | 16.98% | 20.21% | 28.96% | 26.34% | 13.07% | 8.35% | (3.12%) | (7.62%) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| TTM | | 1,962,294,000$ | 1,950,942,000$ | 1,912,040,000$ | 1,880,771,000$ | 1,817,019,000$ | 1,779,705,000$ | 1,766,220,000$ | 1,694,954,000$ | 1,622,163,000$ | 1,526,007,000$ | 1,439,685,000$ | 1,391,178,000$ | 1,363,419,000$ | 1,374,110,000$ | 1,401,150,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| TTM_QoQ% | | .58% | 2.04% | 1.66% | 3.51% | 2.10% | .76% | 4.21% | 4.49% | 6.30% | 6.00% | 3.49% | 2.04% | (.78%) | (1.93%) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| TTM_YoY% | | 8.00% | 9.62% | 8.26% | 10.96% | 12.01% | 16.63% | 22.68% | 21.84% | 18.98% | 11.05% | 2.75% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Gross Margin | | 29.25% | 27.78% | 33.62% | 27.99% | 29.13% | 27.91% | 36.17% | 30.69% | 26.81% | 26.32% | 32.93% | 27.94% | 29.23% | 27.34% | 35.87% | 30.89% | 33.96% | 31.58% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | 1.47% | (5.83%) | 5.63% | (1.15%) | 1.23% | (8.26%) | 5.48% | 3.88% | .49% | (6.62%) | 4.99% | (1.29%) | 1.89% | (8.53%) | 4.98% | (3.07%) | 2.37% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY | | .12% | (.13%) | (2.56%) | (2.70%) | 2.33% | 1.59% | 3.24% | 2.74% | (2.43%) | (1.02%) | (2.94%) | (2.94%) | (4.72%) | (4.24%) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Operating Income | | 7,259,000$ | 69,384,000$ | 43,770,000$ | 6,505,000$ | 44,000$ | (6,262,000$) | 47,223,000$ | 4,558,000$ | (7,631,000$) | (18,233,000$) | 8,795,000$ | (18,734,000$) | (25,000,000$) | (28,798,000$) | 25,035,000$ | (21,450,000$) | (9,551,000$) | (7,699,000$) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ% | | (89.54%) | 58.52% | 572.87% | 14,684.09% | 100.70% | (113.26%) | 936.05% | 159.73% | 58.15% | (307.31%) | 146.95% | 25.06% | 13.19% | (215.03%) | 216.71% | (124.58%) | (24.06%) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY% | | 16,397.73% | 1,208.02% | (7.31%) | 42.72% | 100.58% | 65.66% | 436.93% | 124.33% | 69.48% | 36.69% | (64.87%) | 12.66% | (161.75%) | (274.05%) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| TTM | | 126,918,000$ | 119,703,000$ | 44,057,000$ | 47,510,000$ | 45,563,000$ | 37,888,000$ | 25,917,000$ | (12,511,000$) | (35,803,000$) | (53,172,000$) | (63,737,000$) | (47,497,000$) | (50,213,000$) | (34,764,000$) | (13,665,000$) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| TTM_QoQ% | | 6.03% | 171.70% | (7.27%) | 4.27% | 20.26% | 46.19% | 307.15% | 65.06% | 32.67% | 16.58% | (34.19%) | 5.41% | (44.44%) | (154.40%) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| TTM_YoY% | | 178.56% | 215.94% | 69.99% | 479.75% | 227.26% | 171.26% | 140.66% | 73.66% | 28.70% | (52.95%) | (366.43%) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Operating Margin | | 1.52% | 14.88% | 8.38% | 1.31% | .01% | (1.47%) | 9.62% | 1.05% | (1.78%) | (4.40%) | 2.10% | (5.20%) | (7.53%) | (8.79%) | 6.74% | (6.45%) | (2.79%) | (2.17%) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | (13.36%) | 6.50% | 7.07% | 1.30% | 1.47% | (11.08%) | 8.56% | 2.84% | 2.62% | (6.50%) | 7.30% | 2.33% | 1.26% | (15.53%) | 13.20% | (3.67%) | (.62%) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY | | 1.51% | 16.34% | (1.24%) | .26% | 1.79% | 2.94% | 7.52% | 6.25% | 5.75% | 4.38% | (4.65%) | 1.25% | (4.74%) | (6.62%) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net Income | | 4,317,000$ | 59,066,000$ | 50,135,000$ | 5,244,000$ | (4,345,000$) | (8,750,000$) | 33,143,000$ | (6,454,000$) | (4,291,000$) | (26,158,000$) | 3,723,000$ | (23,136,000$) | (31,314,000$) | (31,313,000$) | 15,184,000$ | (26,026,000$) | (5,021,000$) | 3,888,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ% | | (92.69%) | 17.81% | 856.05% | 220.69% | 50.34% | (126.40%) | 613.53% | (50.41%) | 83.60% | (802.61%) | 116.09% | 26.12% | .00% | (306.22%) | 158.34% | (418.34%) | (229.14%) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY% | | 199.36% | 775.04% | 51.27% | 181.25% | (1.26%) | 66.55% | 790.22% | 72.10% | 86.30% | 16.46% | (75.48%) | 11.10% | (523.66%) | (905.38%) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| TTM | | 118,762,000$ | 110,100,000$ | 42,284,000$ | 25,292,000$ | 13,594,000$ | 13,648,000$ | (3,760,000$) | (33,180,000$) | (49,862,000$) | (76,885,000$) | (82,040,000$) | (70,579,000$) | (73,469,000$) | (47,176,000$) | (11,975,000$) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| TTM_QoQ% | | 7.87% | 160.38% | 67.18% | 86.05% | (.40%) | 462.98% | 88.67% | 33.46% | 35.15% | 6.28% | (16.24%) | 3.93% | (55.73%) | (293.95%) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| TTM_YoY% | | 773.64% | 706.71% | 1,224.57% | 176.23% | 127.26% | 117.75% | 95.42% | 52.99% | 32.13% | (62.98%) | (585.09%) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Profit Margin | | .91% | 12.66% | 9.60% | 1.06% | (.93%) | (2.05%) | 6.75% | (1.49%) | (1.00%) | (6.32%) | .89% | (6.42%) | (9.43%) | (9.56%) | 4.09% | (7.83%) | (1.47%) | 1.10% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | (11.76%) | 3.07% | 8.54% | 1.99% | 1.11% | (8.80%) | 8.24% | (.49%) | 5.32% | (7.21%) | 7.31% | 3.01% | .12% | (13.65%) | 11.92% | (6.36%) | (2.56%) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY | | 1.84% | 14.71% | 2.85% | 2.55% | .07% | 4.27% | 5.86% | 4.93% | 8.43% | 3.24% | (3.20%) | 1.41% | (7.97%) | (10.65%) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Equity to Common Shareholders | | 937,993,000$ | 955,330,000$ | 907,195,000$ | 911,462,000$ | 925,033,000$ | 1,008,209,000$ | 1,051,906,000$ | 1,011,815,000$ | 1,010,233,000$ | 1,020,991,000$ | 1,057,062,000$ | 1,067,109,000$ | 1,090,333,000$ | 1,108,663,000$ | 834,535,000$ | 801,517,000$ | 807,840,000$ | 793,914,000$ | 767,571,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | (17,337,000$) | 48,135,000$ | (4,267,000$) | (13,571,000$) | (83,176,000$) | (43,697,000$) | 40,091,000$ | 1,582,000$ | (10,758,000$) | (36,071,000$) | (10,047,000$) | (23,224,000$) | (18,330,000$) | 274,128,000$ | 33,018,000$ | (6,323,000$) | 13,926,000$ | 26,343,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ% | | (1.82%) | 5.31% | (.47%) | (1.47%) | (8.25%) | (4.15%) | 3.96% | .16% | (1.05%) | (3.41%) | (.94%) | (2.13%) | (1.65%) | 32.85% | 4.12% | (.78%) | 1.75% | 3.43% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY | | 12,960,000$ | (52,879,000$) | (144,711,000$) | (100,353,000$) | (85,200,000$) | (12,782,000$) | (5,156,000$) | (55,294,000$) | (80,100,000$) | (87,672,000$) | 222,527,000$ | 265,592,000$ | 282,493,000$ | 314,749,000$ | 66,964,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY% | | 1.40% | (5.25%) | (13.76%) | (9.92%) | (8.43%) | (1.25%) | (.49%) | (5.18%) | (7.35%) | (7.91%) | 26.67% | 33.14% | 34.97% | 39.65% | 8.72% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Dividends Paid | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Additional Paid-In Capital QoQ | | 18,043,000$ | 13,570,000$ | 17,327,000$ | 17,051,000$ | 18,294,000$ | 15,751,000$ | 16,782,000$ | 17,884,000$ | 20,444,000$ | 18,622,000$ | 17,426,000$ | 18,095,000$ | 17,013,000$ | 305,770,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Treasury Stock | | | | | | | | | | | 800,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Goodwill | | 555,931,000$ | 555,931,000$ | 555,931,000$ | 555,931,000$ | 555,931,000$ | 555,931,000$ | 555,931,000$ | 555,931,000$ | 555,931,000$ | 555,931,000$ | 555,931,000$ | 555,931,000$ | 555,931,000$ | 555,931,000$ | 555,869,000$ | | | | 550,380,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ% | | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .01% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY% | | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .01% | | | | 1.00% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Other Intangible Assets | | 2,578,000$ | 5,537,000$ | 13,925,000$ | 25,012,000$ | 37,573,000$ | 51,320,000$ | 65,067,000$ | 78,485,000$ | 93,565,000$ | 109,323,000$ | 125,258,000$ | 141,235,000$ | 157,215,000$ | 173,177,000$ | 189,156,000$ | | | | 250,923,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | (2,959,000$) | (8,388,000$) | (11,087,000$) | (12,561,000$) | (13,747,000$) | (13,747,000$) | (13,418,000$) | (15,080,000$) | (15,758,000$) | (15,935,000$) | (15,977,000$) | (15,980,000$) | (15,962,000$) | (15,979,000$) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Amortization of Intangible Assets | | 2,959,000$ | 8,388,000$ | 11,087,000$ | 12,861,000$ | 13,747,000$ | 13,746,000$ | 13,745,000$ | 15,080,000$ | 15,758,000$ | 15,935,000$ | 15,977,000$ | 15,980,000$ | 15,962,000$ | 15,969,000$ | 15,966,000$ | 15,983,000$ | 15,828,000$ | 15,780,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Assets | | 1,548,349,000$ | 1,555,120,000$ | 1,609,839,000$ | 1,529,346,000$ | 1,528,581,000$ | 1,650,782,000$ | 1,718,658,000$ | 1,662,917,000$ | 1,631,522,000$ | 1,660,177,000$ | 1,707,802,000$ | 1,731,724,000$ | 1,721,640,000$ | 1,767,907,000$ | 1,529,623,000$ | | | | 1,597,314,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | (6,771,000$) | (54,719,000$) | 80,493,000$ | 765,000$ | (122,201,000$) | (67,876,000$) | 55,741,000$ | 31,395,000$ | (28,655,000$) | (47,625,000$) | (23,922,000$) | 10,084,000$ | (46,267,000$) | 238,284,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY | | 19,768,000$ | (95,662,000$) | (108,819,000$) | (133,571,000$) | (102,941,000$) | (9,395,000$) | 10,856,000$ | (68,807,000$) | (90,118,000$) | (107,730,000$) | 178,179,000$ | | | | (67,691,000$) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Liabilities | | 610,356,000$ | 599,790,000$ | 702,644,000$ | 617,884,000$ | 603,548,000$ | 642,573,000$ | 666,752,000$ | 651,102,000$ | 621,289,000$ | 639,186,000$ | 650,740,000$ | 664,615,000$ | 631,307,000$ | 659,244,000$ | 695,088,000$ | | | | 829,743,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | 10,566,000$ | (102,854,000$) | 84,760,000$ | 14,336,000$ | (39,025,000$) | (24,179,000$) | 15,650,000$ | 29,813,000$ | (17,897,000$) | (11,554,000$) | (13,875,000$) | 33,308,000$ | (27,937,000$) | (35,844,000$) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY | | 6,808,000$ | (42,783,000$) | 35,892,000$ | (33,218,000$) | (17,741,000$) | 3,387,000$ | 16,012,000$ | (13,513,000$) | (10,018,000$) | (20,058,000$) | (44,348,000$) | | | | (134,655,000$) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current Ratio | | 1.11x | 1.13x | 1.07x | 1.06x | 1.07x | 1.32x | 1.35x | 1.31x | 1.31x | 1.31x | 1.32x | 1.28x | 1.55x | 1.53x | 1.61x | | | | 1.57x | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Current Assets | | 518,943,000$ | 521,093,000$ | 558,031,000$ | 492,096,000$ | 472,977,000$ | 577,914,000$ | 656,001,000$ | 577,867,000$ | 534,804,000$ | 544,013,000$ | 559,412,000$ | 555,880,000$ | 536,275,000$ | 561,399,000$ | 593,908,000$ | | | | 628,948,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | (2,150,000$) | (36,938,000$) | 65,935,000$ | 19,119,000$ | (104,937,000$) | (78,087,000$) | 78,134,000$ | 43,063,000$ | (9,209,000$) | (15,399,000$) | 3,532,000$ | 19,605,000$ | (25,124,000$) | (32,509,000$) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Current Liabilities | | 468,940,000$ | 460,876,000$ | 520,966,000$ | 466,223,000$ | 439,991,000$ | 437,269,000$ | 485,582,000$ | 442,223,000$ | 408,533,000$ | 416,690,000$ | 423,965,000$ | 432,971,000$ | 346,697,000$ | 366,885,000$ | 368,222,000$ | | | | 400,561,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | 8,064,000$ | (60,090,000$) | 54,743,000$ | 26,232,000$ | 2,722,000$ | (48,313,000$) | 43,359,000$ | 33,690,000$ | (8,157,000$) | (7,275,000$) | (9,006,000$) | 86,274,000$ | (20,188,000$) | (1,337,000$) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Debt to Asset Ratio | | .39x | .39x | .44x | .40x | .39x | .39x | .39x | .39x | .38x | .39x | .38x | .38x | .37x | .37x | .45x | | | | .52x | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Long Term Debt | | 72,000,000$ | 66,400,000$ | 102,300,000$ | 74,000,000$ | 88,000,000$ | 126,500,000$ | 116,452,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | 5,600,000$ | (35,900,000$) | 28,300,000$ | (14,000,000$) | (38,500,000$) | 10,048,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY | | (16,000,000$) | (60,100,000$) | (14,152,000$) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Capital Lease Obligations | | | | 91,790,000$ | | | | 64,442,000$ | | | | 69,714,000$ | | | | 72,681,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Cash and Cash Equivalents | | 133,052,000$ | 150,275,000$ | 120,865,000$ | 115,475,000$ | 115,241,000$ | 216,223,000$ | 226,583,000$ | 217,230,000$ | 182,198,000$ | 178,534,000$ | 176,108,000$ | 238,259,000$ | 204,595,000$ | 218,849,000$ | 165,893,000$ | | | | 319,319,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | (17,223,000$) | 29,410,000$ | 5,390,000$ | 234,000$ | (100,982,000$) | (10,360,000$) | 9,353,000$ | 35,032,000$ | 3,664,000$ | 2,426,000$ | (62,151,000$) | 33,664,000$ | (14,254,000$) | 52,956,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY | | 17,811,000$ | (65,948,000$) | (105,718,000$) | (101,755,000$) | (66,957,000$) | 37,689,000$ | 50,475,000$ | (21,029,000$) | (22,397,000$) | (40,315,000$) | 10,215,000$ | | | | (153,426,000$) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | 0$ | 245,000$ | 0$ | 0$ | 2,491,000$ | 4,500,000$ | 8,240,000$ | 1,106,000$ | 0$ | 3,638,000$ | 1,421,000$ | 4,402,000$ | 3,827,000$ | 3,154,000$ | 3,176,000$ | 3,570,000$ | 0$ | 0$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Income | | 33,000$ | 0$ | 1,796,000$ | 500,000$ | 0$ | 0$ | 0$ | 0$ | 1,004,000$ | 0$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |