| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 1.56B | $ 1.31B | $ 1.33B | $ 1.30B | $ 1.37B |
| Gross Profit | $ 127.23M | $ 307.01M | $ 85.36M | $ 100.02M | $ 129.26M |
| Operating Income | $ 28.62M | $ -44.27M | $ -42.43M | $ 17.26M | $ 32.37M |
| EBITDA | $ 91.85M | $ 73.33M | $ 11.51M | $ 71.13M | $ 77.28M |
| Net Income | $ 10.21M | $ -16.03M | $ -51.16M | $ -5.47M | $ 8.88M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 49.13M | $ 46.80M | $ 32.78M | $ 58.52M | $ 59.01M |
| Total Assets | $ 1.14B | $ 1.13B | $ 1.08B | $ 1.08B | $ 984.28M |
| Total Debt | $ 587.15M | $ 413.50M | $ 371.31M | $ 305.42M | $ 199.30M |
| Net Debt | $ 539.53M | $ 366.70M | $ 340.80M | $ 246.90M | $ 140.29M |
| Total Liabilities | $ 629.40M | $ 638.89M | $ 553.32M | $ 503.19M | $ 410.68M |
| Stockholders' Equity | $ 491.90M | $ 470.14M | $ 504.42M | $ 563.25M | $ 560.08M |
| Cash Flow | |||||
| Free Cash Flow | $ 61.81M | $ 12.61M | $ -50.51M | $ -107.14M | $ 5.01M |
| Operating Cash Flow | $ 91.95M | $ 60.67M | $ 25.56M | $ -468.00K | $ 58.21M |
| Investing Cash Flow | $ -16.02M | $ -22.97M | $ -59.54M | $ -64.65M | $ 60.79M |
| Financing Cash Flow | $ -75.54M | $ -29.75M | $ 1.98M | $ 61.62M | $ -103.79M |