| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 482.26M | $ 582.80M | $ 382.47M | $ 775.98M | $ 1.15B |
| Gross Profit | $ 75.58M | $ 92.79M | $ 56.53M | $ 146.66M | $ 325.70M |
| Operating Income | $ 19.03M | $ 24.46M | $ 7.48M | $ 88.10M | $ 232.03M |
| EBITDA | $ 35.61M | $ 40.50M | $ 40.76M | $ 101.90M | $ 249.13M |
| Net Income | $ 17.44M | $ 34.13M | $ 19.44M | $ 46.34M | $ 186.80M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 191.05M | $ 253.09M | $ 300.96M | $ 369.77M | $ 438.17M |
| Total Assets | $ 825.11M | $ 840.22M | $ 756.47M | $ 812.25M | $ 994.00M |
| Total Debt | $ 56.80M | $ 29.47M | $ 10.72M | $ 6.14M | $ 5.13M |
| Net Debt | $ -118.07M | $ -168.88M | $ -117.11M | $ -363.63M | $ -433.04M |
| Total Liabilities | $ 204.76M | $ 215.79M | $ 141.83M | $ 153.38M | $ 260.76M |
| Stockholders' Equity | $ 554.87M | $ 558.99M | $ 551.78M | $ 595.83M | $ 676.27M |
| Cash Flow | |||||
| Free Cash Flow | $ -59.40M | $ -70.73M | $ -25.32M | $ 56.47M | $ 194.69M |
| Operating Cash Flow | $ -36.62M | $ -61.69M | $ -20.81M | $ 64.41M | $ 212.19M |
| Investing Cash Flow | $ 16.15M | $ 137.62M | $ -118.48M | $ -39.87M | $ 231.25M |
| Financing Cash Flow | $ -4.06M | $ -4.84M | $ -62.07M | $ -132.33M | $ -52.60M |