| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 309.26M | $ 313.04M | $ 296.63M | $ 279.23M | $ 219.26M |
| Gross Profit | $ 232.02M | $ 241.41M | $ 226.92M | $ 214.40M | $ 163.77M |
| Operating Income | $ -12.03M | $ -7.77M | $ -111.41M | $ -47.20M | $ -54.00M |
| EBITDA | $ -160.96M | $ 100.66M | $ 58.48M | $ 127.04M | $ 35.26M |
| Net Income | $ -256.72M | $ -10.16M | $ -110.49M | $ 12.84M | $ -50.08M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 115.69M | $ 189.53M | $ 118.10M | $ 64.89M | $ 50.05M |
| Total Assets | $ 1.20B | $ 1.57B | $ 1.52B | $ 1.63B | $ 1.69B |
| Total Debt | $ 436.88M | $ 508.51M | $ 443.04M | $ 461.88M | $ 459.57M |
| Net Debt | $ 321.19M | $ 318.99M | $ 324.95M | $ 396.98M | $ 409.52M |
| Total Liabilities | $ 717.97M | $ 798.74M | $ 689.04M | $ 698.51M | $ 772.80M |
| Stockholders' Equity | $ 484.43M | $ 761.27M | $ 815.13M | $ 894.56M | $ 874.00M |
| Cash Flow | |||||
| Free Cash Flow | $ 91.11M | $ 105.24M | $ 39.25M | $ 34.68M | $ 29.82M |
| Operating Cash Flow | $ 91.11M | $ 150.09M | $ 103.61M | $ 74.22M | $ 53.33M |
| Investing Cash Flow | $ -41.98M | $ -44.85M | $ -24.09M | $ -39.54M | $ -397.33M |
| Financing Cash Flow | $ -130.19M | $ -12.67M | $ -28.94M | $ -17.46M | $ 313.84M |