| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 364.78M | $ 365.48M | $ 331.99M | $ 335.25M | $ 341.94M |
| Gross Profit | $ 246.68M | $ 304.46M | $ 269.72M | $ 274.50M | $ 270.29M |
| Operating Income | $ 32.45M | $ 40.82M | $ -16.98M | $ 44.75M | $ 74.46M |
| EBITDA | $ 95.57M | $ 106.15M | $ 69.50M | $ 89.74M | $ 115.20M |
| Net Income | $ 25.04M | $ 35.44M | $ -21.49M | $ 22.74M | $ 73.22M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 133.31M | $ 187.07M | $ 234.31M | $ 217.50M | $ 367.72M |
| Total Assets | $ 756.07M | $ 840.51M | $ 904.80M | $ 956.16M | $ 802.74M |
| Total Debt | $ 31.93M | $ 37.20M | $ 136.13M | $ 127.88M | $ 14.99M |
| Net Debt | $ -101.38M | $ -149.87M | $ -98.17M | $ -89.62M | $ -352.72M |
| Total Liabilities | $ 281.40M | $ 309.66M | $ 361.25M | $ 404.55M | $ 230.36M |
| Stockholders' Equity | $ 474.67M | $ 530.85M | $ 543.55M | $ 551.62M | $ 572.38M |
| Cash Flow | |||||
| Free Cash Flow | $ 97.99M | $ 127.31M | $ 41.12M | $ 67.83M | $ 161.74M |
| Operating Cash Flow | $ 110.11M | $ 150.84M | $ 60.74M | $ 83.01M | $ 170.09M |
| Investing Cash Flow | $ -48.35M | $ -21.21M | $ -16.96M | $ -232.99M | $ -16.49M |
| Financing Cash Flow | $ -117.52M | $ -174.74M | $ -26.55M | $ 3.06M | $ 116.86M |