| Dec 25 | Dec 24 | Dec 23 | |
|---|---|---|---|
| Income Statement | |||
| Total Revenue | $ 1.02B | $ 948.87M | $ 935.92M |
| Gross Profit | $ 117.19M | $ 96.26M | $ 98.97M |
| Operating Income | $ 26.73M | $ 55.24M | $ 22.45M |
| EBITDA | $ 82.12M | $ 114.00M | $ 94.58M |
| Net Income | $ -47.10M | $ -94.10M | $ -122.23M |
| Balance Sheet | |||
| Cash & Short-Term Investments | $ 58.83M | $ 26.13M | $ 20.19M |
| Total Assets | $ 1.76B | $ 1.71B | $ 1.67B |
| Total Debt | $ 960.90M | $ 1.31B | $ 1.30B |
| Net Debt | $ 902.08M | $ 1.28B | $ 1.28B |
| Total Liabilities | $ 1.18B | $ 1.51B | $ 1.47B |
| Stockholders' Equity | $ 586.12M | $ 161.65M | $ 198.43M |
| Cash Flow | |||
| Free Cash Flow | $ -6.40M | $ 12.95M | $ 13.51M |
| Operating Cash Flow | $ 17.07M | $ 40.73M | $ 37.51M |
| Investing Cash Flow | $ -20.96M | $ -22.28M | $ -29.66M |
| Financing Cash Flow | $ 36.58M | $ -12.50M | $ -8.77M |