| Dec 25 | Dec 24 | Dec 23 | Dec 21 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 160.01M | $ 367.00M | $ 325.00M | $ 563.70M | $ 406.90M |
| Gross Profit | $ -41.74M | $ -27.00M | $ 28.00M | $ 206.30M | $ 49.90M |
| Operating Income | $ -65.70M | $ -37.00M | $ 13.00M | $ 193.00M | $ 8.30M |
| EBITDA | $ -57.20M | $ 3.00M | $ 84.00M | $ 277.10M | $ 364.90M |
| Net Income | $ -66.48M | $ -86.00M | $ -105.00M | $ 69.00M | $ 187.10M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 37.22M | $ 42.00M | $ 44.00M | $ 271.90M | $ 147.70M |
| Total Assets | $ 393.33M | $ 772.00M | $ 861.00M | $ 1.11B | $ 1.08B |
| Total Debt | $ 238.63M | $ 304.00M | $ 276.00M | $ 388.60M | $ 431.30M |
| Net Debt | $ 211.62M | $ 276.00M | $ 232.00M | $ 116.70M | $ 283.60M |
| Total Liabilities | $ 325.46M | $ 555.00M | $ 544.00M | $ 632.40M | $ 638.30M |
| Stockholders' Equity | $ 80.27M | $ 244.00M | $ 321.00M | $ 473.80M | $ 450.80M |
| Cash Flow | |||||
| Free Cash Flow | $ -33.24M | $ -42.00M | $ -70.00M | $ 228.50M | $ 107.60M |
| Operating Cash Flow | $ 25.51M | $ 42.00M | $ 43.00M | $ 282.50M | $ 127.00M |
| Investing Cash Flow | $ -51.79M | $ -93.00M | $ -107.00M | $ -52.90M | $ -25.40M |
| Financing Cash Flow | $ 36.33M | $ 12.00M | $ -155.00M | $ -101.40M | $ -8.00M |