| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 600.21M | $ 574.70M | $ 546.26M | $ 611.74M | $ 562.19M |
| Gross Profit | $ 326.30M | $ 327.50M | $ 300.28M | $ 337.25M | $ 307.66M |
| Operating Income | $ -6.77M | $ -10.32M | $ -83.41M | $ -172.04M | $ 16.38M |
| EBITDA | $ 10.99M | $ 6.23M | $ -66.66M | $ -153.22M | $ 20.96M |
| Net Income | $ -31.43M | $ -25.99M | $ -98.89M | $ -176.70M | $ -5.97M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 20.27M | $ 24.19M | $ 21.86M | $ 46.32M | $ 38.83M |
| Total Assets | $ 397.38M | $ 385.20M | $ 361.72M | $ 509.64M | $ 687.85M |
| Total Debt | $ 211.79M | $ 183.59M | $ 136.25M | $ 184.70M | $ 135.87M |
| Net Debt | $ 191.52M | $ 159.40M | $ 114.39M | $ 138.38M | $ 97.04M |
| Total Liabilities | $ 299.61M | $ 267.57M | $ 213.10M | $ 262.56M | $ 236.82M |
| Stockholders' Equity | $ 97.77M | $ 117.63M | $ 148.62M | $ 247.08M | $ 451.03M |
| Cash Flow | |||||
| Free Cash Flow | $ -633.00K | $ -10.92M | $ 27.39M | $ -20.31M | $ 15.39M |
| Operating Cash Flow | $ 16.44M | $ 669.00K | $ 33.43M | $ -319.00K | $ 23.97M |
| Investing Cash Flow | $ -17.07M | $ -11.59M | $ -6.03M | $ -25.31M | $ -278.07M |
| Financing Cash Flow | $ -4.43M | $ 15.51M | $ -52.83M | $ 33.26M | $ 269.85M |