| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 405.84M | $ 416.70M | $ 408.67M | $ 397.73M | $ 418.73M |
| Gross Profit | $ 65.91M | $ 62.97M | $ 48.00M | $ 36.21M | $ 28.49M |
| Operating Income | $ -8.19M | $ -14.07M | $ -22.55M | $ -43.83M | $ -51.81M |
| EBITDA | $ 4.02M | $ -5.19M | $ -15.69M | $ -36.69M | $ -41.02M |
| Net Income | $ -23.04M | $ -23.38M | $ -29.95M | $ -47.72M | $ -56.06M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 13.83M | $ 15.63M | $ 26.45M | $ 24.52M | $ 35.48M |
| Total Assets | $ 212.12M | $ 220.91M | $ 172.37M | $ 160.01M | $ 283.01M |
| Total Debt | $ 152.32M | $ 139.24M | $ 155.57M | $ 118.17M | $ 120.37M |
| Net Debt | $ 138.49M | $ 123.61M | $ 129.12M | $ 93.65M | $ 84.89M |
| Total Liabilities | $ 219.36M | $ 205.46M | $ 210.59M | $ 168.81M | $ 251.44M |
| Stockholders' Equity | $ -7.25M | $ 15.45M | $ -38.22M | $ -8.79M | $ 31.57M |
| Cash Flow | |||||
| Free Cash Flow | $ 1.47M | $ -5.41M | $ -40.04M | $ -16.20M | $ -38.11M |
| Operating Cash Flow | $ 2.29M | $ -5.02M | $ -39.74M | $ -15.70M | $ -36.22M |
| Investing Cash Flow | $ -554.00K | $ -371.00K | $ 335.00K | $ -185.00K | $ 422.00K |
| Financing Cash Flow | $ -3.54M | $ -5.42M | $ 41.34M | $ 4.93M | $ 40.86M |