| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 667.33M | $ 724.34M | $ 770.88M | $ 842.68M | $ 821.68M |
| Gross Profit | $ 309.72M | $ 364.45M | $ 362.37M | $ 407.01M | $ 406.35M |
| Operating Income | $ 78.46M | $ 107.29M | $ -87.82M | $ -84.30M | $ -217.35M |
| EBITDA | $ 128.03M | $ 114.28M | $ -13.97M | $ -10.66M | $ -159.63M |
| Net Income | $ -142.50M | $ -74.44M | $ -175.52M | $ -212.05M | $ -319.60M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 90.92M | $ 137.56M | $ 103.43M | $ 119.34M | $ 223.54M |
| Total Assets | $ 1.20B | $ 1.36B | $ 1.36B | $ 1.58B | $ 1.78B |
| Total Debt | $ 583.10M | $ 639.64M | $ 682.76M | $ 670.17M | $ 624.74M |
| Net Debt | $ 492.18M | $ 502.08M | $ 579.33M | $ 550.83M | $ 401.19M |
| Total Liabilities | $ 943.08M | $ 967.18M | $ 930.40M | $ 996.01M | $ 982.73M |
| Stockholders' Equity | $ 252.04M | $ 474.85M | $ 505.69M | $ 627.04M | $ 755.55M |
| Cash Flow | |||||
| Free Cash Flow | $ 38.41M | $ 108.99M | $ 681.00K | $ -67.39M | $ -82.57M |
| Operating Cash Flow | $ 74.17M | $ 132.48M | $ 58.56M | $ 18.74M | $ 14.49M |
| Investing Cash Flow | $ -41.42M | $ -25.23M | $ -44.59M | $ -36.58M | $ -163.93M |
| Financing Cash Flow | $ -83.52M | $ -71.48M | $ -26.91M | $ -86.64M | $ 235.00M |