| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 909.29M | $ 868.76M | $ 756.53M | $ 740.86M | $ 595.12M |
| Gross Profit | $ 456.53M | $ 296.25M | $ 478.56M | $ 466.08M | $ 363.55M |
| Operating Income | $ 49.93M | $ -944.32M | $ 92.80M | $ 145.02M | $ 74.96M |
| EBITDA | $ 115.07M | $ -851.10M | $ 126.55M | $ 178.04M | $ 106.55M |
| Net Income | $ -161.90M | $ -1.09B | $ 61.38M | $ 125.66M | $ 59.90M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 164.46M | $ 143.13M | $ 235.51M | $ 279.60M | $ 268.89M |
| Total Assets | $ 1.42B | $ 1.37B | $ 2.57B | $ 1.13B | $ 1.08B |
| Total Debt | $ 551.50M | $ 1.40B | $ 1.34B | $ 175.65M | $ 179.19M |
| Net Debt | $ 399.80M | $ 1.27B | $ 1.10B | $ -103.95M | $ -89.70M |
| Total Liabilities | $ 876.84M | $ 1.68B | $ 1.81B | $ 393.14M | $ 383.15M |
| Stockholders' Equity | $ 542.43M | $ -307.43M | $ 755.85M | $ 737.58M | $ 698.74M |
| Cash Flow | |||||
| Free Cash Flow | $ 43.78M | $ -125.02M | $ 98.39M | $ 176.94M | $ 86.20M |
| Operating Cash Flow | $ 57.99M | $ -93.92M | $ 126.71M | $ 203.12M | $ 118.93M |
| Investing Cash Flow | $ -11.89M | $ -22.70M | $ -1.25B | $ -40.32M | $ -42.91M |
| Financing Cash Flow | $ -21.66M | $ 10.55M | $ 1.08B | $ -152.10M | $ -100.45M |