| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 322.17M | $ 318.85M | $ 252.82M | $ 131.50M | $ 168.28M |
| Gross Profit | $ 242.57M | $ 211.52M | $ 173.38M | $ 105.17M | $ 147.76M |
| Operating Income | $ 136.79M | $ 68.69M | $ 45.37M | $ 38.77M | $ 85.47M |
| EBITDA | $ 137.46M | $ 70.48M | $ 48.26M | $ 39.01M | $ 85.77M |
| Net Income | $ 60.51M | $ 50.85M | $ 47.33M | $ 32.31M | $ 84.14M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 310.29M | $ 353.15M | $ 154.53M | $ 53.69M | $ 2.40M |
| Total Assets | $ 2.74B | $ 2.06B | $ 1.43B | $ 998.90M | $ 1.06B |
| Total Debt | $ 822.76M | $ 714.54M | $ 651.07M | $ 547.30M | $ 481.11M |
| Net Debt | $ 512.47M | $ 361.39M | $ 497.99M | $ 493.61M | $ 478.71M |
| Total Liabilities | $ 2.35B | $ 1.76B | $ 1.18B | $ 623.54M | $ 652.67M |
| Stockholders' Equity | $ 397.57M | $ 296.28M | $ 249.05M | $ 375.36M | $ 403.89M |
| Cash Flow | |||||
| Free Cash Flow | $ 55.87M | $ -153.45M | $ -169.68M | $ -62.43M | $ 140.92M |
| Operating Cash Flow | $ 55.98M | $ -153.01M | $ -169.22M | $ -62.42M | $ 140.92M |
| Investing Cash Flow | $ -90.50M | $ -209.05M | $ -172.24M | $ -11.00K | $ 0.00 |
| Financing Cash Flow | $ 91.97M | $ 560.90M | $ 344.97M | $ 1.18M | $ -5.49M |