| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 994.38M | $ 1.01B | $ 1.03B | $ 969.07M | $ 792.26M |
| Gross Profit | $ 141.81M | $ 140.21M | $ 107.96M | $ 140.40M | $ 156.28M |
| Operating Income | $ 9.50M | $ 26.22M | $ -35.32M | $ 41.01M | $ 27.12M |
| EBITDA | $ 94.11M | $ 107.22M | $ 50.98M | $ 136.04M | $ 113.55M |
| Net Income | $ -13.70M | $ -4.68M | $ 17.28M | $ 38.76M | $ 18.59M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 79.97M | $ 73.77M | $ 33.23M | $ 65.58M | $ 73.73M |
| Total Assets | $ 1.26B | $ 1.20B | $ 1.19B | $ 1.39B | $ 1.21B |
| Total Debt | $ 327.60M | $ 312.79M | $ 200.27M | $ 313.50M | $ 248.79M |
| Net Debt | $ 247.63M | $ 239.02M | $ 167.04M | $ 247.92M | $ 175.06M |
| Total Liabilities | $ 686.23M | $ 647.62M | $ 584.62M | $ 769.60M | $ 590.19M |
| Stockholders' Equity | $ 531.66M | $ 510.84M | $ 566.85M | $ 583.48M | $ 584.50M |
| Cash Flow | |||||
| Free Cash Flow | $ 33.21M | $ -31.43M | $ -121.25M | $ -9.90M | $ 58.58M |
| Operating Cash Flow | $ 99.81M | $ 43.79M | $ 1.67M | $ 89.80M | $ 116.03M |
| Investing Cash Flow | $ -61.48M | $ -67.98M | $ 205.61M | $ -92.45M | $ -57.51M |
| Financing Cash Flow | $ -10.52M | $ 40.47M | $ -230.58M | $ 7.60M | $ -84.48M |