| Mar 26 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 468.73M | $ 487.88M | $ 510.54M | $ 573.20M | $ 726.23M |
| Gross Profit | $ 188.56M | $ 181.13M | $ 171.82M | $ 208.09M | $ 294.97M |
| Operating Income | $ -31.64M | $ -92.18M | $ -113.71M | $ -42.75M | $ -23.35M |
| EBITDA | $ 1.53M | $ -45.17M | $ -94.13M | $ 141.47M | $ 18.94M |
| Net Income | $ -51.41M | $ -97.90M | $ -120.76M | $ -92.47M | $ 4.03M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 24.34M | $ 29.01M | $ 26.86M | $ 40.05M | $ 91.62M |
| Total Assets | $ 296.26M | $ 307.85M | $ 390.63M | $ 433.33M | $ 642.47M |
| Total Debt | $ 204.29M | $ 158.13M | $ 152.97M | $ 152.96M | $ 184.62M |
| Net Debt | $ 179.94M | $ 129.12M | $ 126.12M | $ 112.91M | $ 93.01M |
| Total Liabilities | $ 325.93M | $ 287.64M | $ 275.02M | $ 258.16M | $ 495.93M |
| Stockholders' Equity | $ -29.69M | $ 20.20M | $ 115.42M | $ 174.26M | $ 145.77M |
| Cash Flow | |||||
| Free Cash Flow | $ -41.91M | $ -25.09M | $ -69.90M | $ -66.93M | $ -87.96M |
| Operating Cash Flow | $ -33.83M | $ -17.85M | $ -54.66M | $ -28.77M | $ -30.90M |
| Investing Cash Flow | $ -8.28M | $ -7.53M | $ -16.06M | $ -34.50M | $ -57.06M |
| Financing Cash Flow | $ 37.44M | $ 27.53M | $ 55.83M | $ 13.41M | $ 56.62M |