| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 1.53B | $ 1.32B | $ 1.00B | $ 764.04M | $ 929.98M |
| Gross Profit | $ 591.13M | $ 597.97M | $ 475.36M | $ 308.35M | $ 659.27M |
| Operating Income | $ 68.50M | $ 64.55M | $ 11.58M | $ -346.01M | $ 192.24M |
| EBITDA | $ 148.36M | $ 89.48M | $ 39.34M | $ -321.49M | $ 203.48M |
| Net Income | $ 47.58M | $ -34.13M | $ -58.54M | $ -297.50M | $ 124.86M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 32.40M | $ 42.69M | $ 83.16M | $ 141.00M | $ 286.45M |
| Total Assets | $ 1.25B | $ 1.19B | $ 1.22B | $ 1.29B | $ 1.42B |
| Total Debt | $ 415.91M | $ 713.92M | $ 731.80M | $ 745.06M | $ 505.30M |
| Net Debt | $ 383.51M | $ 671.23M | $ 648.64M | $ 604.07M | $ 218.84M |
| Total Liabilities | $ 673.84M | $ 877.11M | $ 872.28M | $ 898.95M | $ 756.82M |
| Stockholders' Equity | $ 575.52M | $ 316.80M | $ 346.97M | $ 391.11M | $ 667.04M |
| Cash Flow | |||||
| Free Cash Flow | $ -13.86M | $ 3.57M | $ -28.50M | $ -372.96M | $ -138.43M |
| Operating Cash Flow | $ -11.67M | $ 15.24M | $ -19.38M | $ -338.31M | $ -115.44M |
| Investing Cash Flow | $ -11.31M | $ -14.85M | $ -9.13M | $ -42.58M | $ -64.02M |
| Financing Cash Flow | $ 17.36M | $ -40.86M | $ -29.34M | $ 235.43M | $ 97.04M |