| Dec 25 | Dec 25 | Dec 24 | Dec 23 | Dec 22 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 1.50B | - | $ 1.80B | $ 1.88B | $ 1.76B |
| Gross Profit | $ 487.52M | - | $ 531.88M | $ 547.80M | $ 477.79M |
| Operating Income | $ 20.31M | - | $ 68.10M | $ 112.82M | $ 78.22M |
| EBITDA | $ 147.20M | - | $ 77.14M | $ 187.83M | $ 24.43M |
| Net Income | $ -24.47M | - | $ -59.66M | $ 39.29M | $ -99.83M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 32.43M | $ ― | $ 40.82M | $ 42.10M | $ 71.41M |
| Total Assets | $ 1.69B | - | $ 1.83B | $ 1.89B | $ 1.88B |
| Total Debt | $ 710.83M | - | $ 839.16M | $ 864.35M | $ 872.88M |
| Net Debt | $ 678.40M | - | $ 798.34M | $ 822.25M | $ 801.47M |
| Total Liabilities | $ 1.21B | - | $ 1.40B | $ 1.36B | $ 1.40B |
| Stockholders' Equity | $ 480.94M | $ ― | $ 437.16M | $ 525.67M | $ 487.08M |
| Cash Flow | |||||
| Free Cash Flow | $ -59.37M | - | $ 34.06M | $ 28.93M | $ 65.54M |
| Operating Cash Flow | $ -23.55M | - | $ 79.28M | $ 79.52M | $ 126.86M |
| Investing Cash Flow | $ 159.59M | - | $ -46.97M | $ -58.73M | $ -80.85M |
| Financing Cash Flow | $ -144.27M | - | $ -35.04M | $ -50.20M | $ -37.21M |