| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 140.14M | $ 139.82M | $ 130.70M | $ 88.24M | $ 215.43M |
| Gross Profit | $ 63.02M | $ 130.92M | $ 111.02M | $ 84.31M | $ 125.11M |
| Operating Income | $ 48.75M | $ 56.67M | $ 87.16M | $ 57.45M | $ -2.75M |
| EBITDA | $ 93.33M | $ 95.04M | $ 87.45M | $ 57.63M | $ -670.35M |
| Net Income | $ 11.79M | $ 13.89M | $ 24.06M | $ 11.96M | $ -552.63M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 2.90M | $ 5.77M | $ 4.87M | $ 2.39M | $ 16.07M |
| Total Assets | $ 1.35B | $ 1.35B | $ 973.46M | $ 946.93M | $ 1.16B |
| Total Debt | $ 336.14M | $ 300.67M | $ 321.26M | $ 260.20M | $ 202.10M |
| Net Debt | $ 333.24M | $ 299.38M | $ 316.39M | $ 257.82M | $ 186.03M |
| Total Liabilities | $ 571.74M | $ 529.88M | $ 474.24M | $ 428.44M | $ 662.09M |
| Stockholders' Equity | $ 779.33M | $ 818.26M | $ 499.21M | $ 518.49M | $ 495.49M |
| Cash Flow | |||||
| Free Cash Flow | $ 24.23M | $ 12.27M | $ -26.34M | $ -70.86M | $ 3.19M |
| Operating Cash Flow | $ 74.33M | $ 64.89M | $ 36.72M | $ -14.13M | $ 34.70M |
| Investing Cash Flow | $ -59.41M | $ -49.08M | $ -50.72M | $ -56.73M | $ -31.50M |
| Financing Cash Flow | $ -13.30M | $ -19.39M | $ 16.48M | $ 57.18M | $ -30.41M |