| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 1.00B | $ 1.14B | $ 1.41B | $ 1.68B | $ 1.87B |
| Gross Profit | $ 563.10M | $ 597.15M | $ 685.12M | $ 830.68M | $ 966.37M |
| Operating Income | $ 23.00M | $ -103.95M | $ -143.02M | $ -1.47M | $ 92.64M |
| EBITDA | $ 36.00M | $ -83.07M | $ -72.95M | $ 20.44M | $ 107.74M |
| Net Income | $ -78.30M | $ -102.67M | $ -157.09M | $ -44.16M | $ 25.43M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 95.80M | $ 123.60M | $ 117.77M | $ 198.73M | $ 250.84M |
| Total Assets | $ 689.30M | $ 763.57M | $ 978.03M | $ 1.24B | $ 1.37B |
| Total Debt | $ 282.20M | $ 315.83M | $ 388.67M | $ 416.36M | $ 375.15M |
| Net Debt | $ 186.40M | $ 192.23M | $ 271.48M | $ 217.64M | $ 124.31M |
| Total Liabilities | $ 602.50M | $ 626.84M | $ 726.29M | $ 835.12M | $ 903.36M |
| Stockholders' Equity | $ 102.83M | $ 148.70M | $ 254.23M | $ 405.93M | $ 463.23M |
| Cash Flow | |||||
| Free Cash Flow | $ -60.46M | $ 39.93M | $ -69.35M | $ -124.12M | $ 39.74M |
| Operating Cash Flow | $ -57.90M | $ 46.68M | $ -59.46M | $ -110.86M | $ 50.03M |
| Investing Cash Flow | $ 22.08M | $ 4.04M | $ -9.87M | $ -8.55M | $ 7.11M |
| Financing Cash Flow | $ -5.01M | $ -50.21M | $ -13.63M | $ 52.99M | $ -112.57M |