| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 203.66M | $ 369.41M | $ 360.59M | $ 299.07M | $ 184.66M |
| Gross Profit | $ 114.06M | $ 207.81M | $ 175.78M | $ 146.10M | $ 79.91M |
| Operating Income | $ 106.55M | $ 191.13M | $ 150.84M | $ 135.42M | $ 71.25M |
| EBITDA | $ 164.61M | $ 296.46M | $ 237.16M | $ 216.70M | $ 125.47M |
| Net Income | $ 53.52M | $ 192.08M | $ 46.53M | $ 125.42M | $ 98.18M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 310.74M | $ 313.99M | $ 192.42M | $ 144.63M | $ 20.37M |
| Total Assets | $ 4.14B | $ 4.11B | $ 3.14B | $ 2.00B | $ 1.89B |
| Total Debt | $ 2.42B | $ 2.58B | $ 1.78B | $ 1.29B | $ 1.31B |
| Net Debt | $ 2.11B | $ 2.26B | $ 1.58B | $ 1.14B | $ 1.29B |
| Total Liabilities | $ 2.67B | $ 2.77B | $ 1.97B | $ 1.36B | $ 1.36B |
| Stockholders' Equity | $ 1.46B | $ 1.34B | $ 1.16B | $ 626.01M | $ 515.00M |
| Cash Flow | |||||
| Free Cash Flow | $ -73.28M | $ -960.68M | $ -262.22M | $ 26.99M | $ -263.06M |
| Operating Cash Flow | $ 242.06M | $ 240.52M | $ 189.38M | $ 168.22M | $ 105.03M |
| Investing Cash Flow | $ -84.57M | $ -753.14M | $ -447.09M | $ -14.11M | $ -175.06M |
| Financing Cash Flow | $ -197.77M | $ 644.99M | $ 307.01M | $ -30.74M | $ 46.68M |