| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 647.93M | $ 682.95M | $ 686.68M | $ 727.66M | $ 862.92M |
| Gross Profit | $ 240.69M | $ 260.70M | $ 254.64M | $ 260.32M | $ 303.32M |
| Operating Income | $ 24.83M | $ 27.08M | $ 31.94M | $ 24.26M | $ 50.84M |
| EBITDA | $ 46.68M | $ 34.78M | $ 51.77M | $ 45.77M | $ 71.77M |
| Net Income | $ -26.94M | $ -15.16M | $ -8.41M | $ -6.17M | $ 20.80M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 4.27M | $ 2.93M | $ 16.19M | $ 23.60M | $ 27.98M |
| Total Assets | $ 572.55M | $ 634.31M | $ 667.14M | $ 725.89M | $ 829.07M |
| Total Debt | $ 243.64M | $ 250.42M | $ 285.06M | $ 343.73M | $ 351.08M |
| Net Debt | $ 239.37M | $ 247.49M | $ 268.87M | $ 320.13M | $ 323.10M |
| Total Liabilities | $ 370.28M | $ 404.39M | $ 436.26M | $ 485.80M | $ 573.43M |
| Stockholders' Equity | $ 202.28M | $ 229.92M | $ 230.88M | $ 240.09M | $ 255.65M |
| Cash Flow | |||||
| Free Cash Flow | $ 3.25M | $ 16.34M | $ 53.63M | $ 21.34M | $ 33.00M |
| Operating Cash Flow | $ 7.61M | $ 18.57M | $ 56.43M | $ 24.32M | $ 36.99M |
| Investing Cash Flow | $ -4.26M | $ -2.23M | $ -2.80M | $ -20.93M | $ -1.10M |
| Financing Cash Flow | $ -2.21M | $ -29.49M | $ -61.06M | $ -7.62M | $ -44.03M |