| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 636.99M | $ 674.39M | $ 696.63M | $ 858.86M | $ 795.66M |
| Gross Profit | $ 94.00M | $ 74.24M | $ 95.27M | $ 125.33M | $ 123.93M |
| Operating Income | $ 11.85M | $ -14.18M | $ 6.33M | $ 19.07M | $ 21.87M |
| EBITDA | $ 23.64M | $ 7.01M | $ 30.29M | $ 43.73M | $ 41.21M |
| Net Income | $ 4.51M | $ -33.89M | $ -6.01M | $ 9.91M | $ 11.20M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 54.87M | $ 54.87M | $ 100.46M | $ 93.95M | $ 140.16M |
| Total Assets | $ 431.21M | $ 445.98M | $ 475.00M | $ 519.08M | $ 562.00M |
| Total Debt | $ 142.82M | $ 166.22M | $ 166.00M | $ 176.69M | $ 181.18M |
| Net Debt | $ 87.95M | $ 111.35M | $ 90.22M | $ 82.74M | $ 82.03M |
| Total Liabilities | $ 271.87M | $ 289.28M | $ 283.31M | $ 315.71M | $ 358.12M |
| Stockholders' Equity | $ 158.70M | $ 155.95M | $ 190.67M | $ 206.47M | $ 201.46M |
| Cash Flow | |||||
| Free Cash Flow | $ 29.91M | $ -21.03M | $ -5.01M | $ 8.81M | $ 47.38M |
| Operating Cash Flow | $ 31.59M | $ -18.13M | $ -1.29M | $ 20.26M | $ 56.47M |
| Investing Cash Flow | $ -1.06M | $ -84.00K | $ -908.00K | $ -10.23M | $ -7.49M |
| Financing Cash Flow | $ -31.09M | $ -3.29M | $ -15.65M | $ -12.91M | $ -15.72M |