| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 884.20M | $ 963.80M | $ 1.07B | $ 1.02B | $ 750.10M |
| Gross Profit | $ 343.00M | $ 397.80M | $ 449.70M | $ 364.90M | $ 251.30M |
| Operating Income | $ 111.50M | $ 146.60M | $ 245.70M | $ 187.50M | $ 92.30M |
| EBITDA | $ -30.60M | $ 193.90M | $ 281.90M | $ 224.90M | $ 121.30M |
| Net Income | $ 53.80M | $ 70.40M | $ 135.70M | $ 107.70M | $ 43.80M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 194.40M | $ 149.30M | $ 171.70M | $ 78.40M | $ 13.19M |
| Total Assets | $ 1.30B | $ 1.30B | $ 1.35B | $ 1.27B | $ 1.12B |
| Total Debt | $ 6.90M | $ 653.60M | $ 667.30M | $ 713.50M | $ 718.15M |
| Net Debt | $ -187.50M | $ 504.30M | $ 495.60M | $ 635.10M | $ 704.96M |
| Total Liabilities | $ 732.50M | $ 782.50M | $ 830.40M | $ 895.30M | $ 853.72M |
| Stockholders' Equity | $ 572.50M | $ 518.80M | $ 519.60M | $ 375.30M | $ 268.29M |
| Cash Flow | |||||
| Free Cash Flow | $ 114.00M | $ 133.90M | $ 196.00M | $ 79.70M | $ 54.90M |
| Operating Cash Flow | $ 139.50M | $ 154.00M | $ 215.00M | $ 88.50M | $ 74.80M |
| Investing Cash Flow | $ -25.60M | $ -73.10M | $ -19.90M | $ -8.70M | $ -189.90M |
| Financing Cash Flow | $ -69.40M | $ -103.00M | $ -102.40M | $ -14.70M | $ 82.80M |