| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 291.76M | $ 247.19M | $ 221.59M | $ 209.50M | $ 303.11M |
| Gross Profit | $ -84.24M | $ 45.77M | $ 41.71M | $ 37.41M | $ 88.99M |
| Operating Income | $ 28.95M | $ -8.10M | $ -18.79M | $ -28.44M | $ -1.66M |
| EBITDA | $ 186.73M | $ 161.48M | $ 137.12M | $ 95.94M | $ 182.22M |
| Net Income | $ 1.36M | $ -25.91M | $ -36.67M | $ -40.47M | $ 21.21M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 22.43M | $ 3.46M | $ 21.41M | $ 65.43M | $ 92.49M |
| Total Assets | $ 107.87M | $ 93.17M | $ 100.86M | $ 130.05M | $ 166.16M |
| Total Debt | $ 79.17M | $ 113.25M | $ 90.34M | $ 106.52M | $ 101.90M |
| Net Debt | $ 56.74M | $ 109.79M | $ 68.93M | $ 41.09M | $ 9.40M |
| Total Liabilities | $ 118.04M | $ 139.97M | $ 128.85M | $ 132.12M | $ 125.36M |
| Stockholders' Equity | $ -10.17M | $ -46.79M | $ -27.99M | $ -2.07M | $ 40.80M |
| Cash Flow | |||||
| Free Cash Flow | $ -11.97M | $ -32.62M | $ -18.39M | $ -22.35M | $ 730.00K |
| Operating Cash Flow | $ -11.93M | $ -32.57M | $ -17.41M | $ -20.85M | $ 2.17M |
| Investing Cash Flow | $ -1.10M | $ -1.30M | $ -974.00K | $ -1.50M | $ -1.44M |
| Financing Cash Flow | $ 19.97M | $ 21.61M | $ -22.64M | $ -4.24M | $ 26.10M |