| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 417.44M | $ 404.20M | $ 382.52M | $ 370.17M | $ 375.89M |
| Gross Profit | $ 147.56M | $ 143.39M | $ 124.30M | $ 119.23M | $ 129.52M |
| Operating Income | $ 98.92M | $ 81.80M | $ 80.98M | $ 79.73M | $ 93.66M |
| EBITDA | $ 124.34M | $ 81.80M | $ 103.94M | $ 103.04M | $ 91.57M |
| Net Income | $ 51.51M | $ 32.95M | $ 33.41M | $ 41.38M | $ 33.16M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 1.69M | $ 1.17M | $ 1.52M | $ 1.17M | $ 1.15M |
| Total Assets | $ 1.35B | $ 1.28B | $ 1.27B | $ 1.19B | $ 1.18B |
| Total Debt | $ 563.05M | $ 560.87M | $ 604.63M | $ 612.75M | $ 578.93M |
| Net Debt | $ 561.36M | $ 559.70M | $ 603.11M | $ 611.58M | $ 577.78M |
| Total Liabilities | $ 1.09B | $ 1.07B | $ 1.09B | $ 1.06B | $ 1.05B |
| Stockholders' Equity | $ 254.78M | $ 208.55M | $ 173.06M | $ 137.13M | $ 128.01M |
| Cash Flow | |||||
| Free Cash Flow | $ 40.06M | $ 35.90M | $ 13.05M | $ 34.94M | $ 59.36M |
| Operating Cash Flow | $ 60.69M | $ 52.00M | $ 75.59M | $ 61.02M | $ 84.25M |
| Investing Cash Flow | $ -35.17M | $ -3.64M | $ -57.00M | $ -52.49M | $ -12.54M |
| Financing Cash Flow | $ -25.00M | $ -48.72M | $ -18.23M | $ -8.51M | $ -71.45M |