| Nov 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 121.79M | $ 94.16M | $ 145.42M | $ 162.06M | $ 162.53M |
| Gross Profit | $ 45.47M | $ 2.36M | $ 1.19M | $ 46.21M | $ 64.24M |
| Operating Income | $ 1.88M | $ -22.86M | $ -13.72M | $ -49.36M | $ 29.54M |
| EBITDA | $ 1.88M | $ 18.20M | $ 34.15M | $ 2.57M | $ 88.41M |
| Net Income | $ -3.40M | $ -100.84M | $ -144.15M | $ -42.12M | $ -10.04M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 11.96M | $ 56.00M | $ 100.40M | $ 97.93M | $ 84.17M |
| Total Assets | $ 1.01B | $ 1.12B | $ 1.39B | $ 1.56B | $ 1.58B |
| Total Debt | $ 349.18M | $ 874.92M | $ 1.04B | $ 1.05B | $ 1.01B |
| Net Debt | $ 337.22M | $ 818.92M | $ 939.06M | $ 956.22M | $ 924.14M |
| Total Liabilities | $ 928.64M | $ 969.15M | $ 1.12B | $ 1.14B | $ 1.08B |
| Stockholders' Equity | $ 80.83M | $ 158.94M | $ 262.15M | $ 412.30M | $ 471.69M |
| Cash Flow | |||||
| Free Cash Flow | $ 0.00 | $ -30.36M | $ -48.52M | $ -28.73M | $ 186.88M |
| Operating Cash Flow | $ 0.00 | $ -30.36M | $ -24.34M | $ 10.87M | $ 16.03M |
| Investing Cash Flow | $ 0.00 | $ 156.18M | $ 47.17M | $ 107.55M | $ 175.10M |
| Financing Cash Flow | $ -125.67M | $ -183.60M | $ -25.68M | $ -61.06M | $ -161.75M |