| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 427.38M | $ 450.98M | $ 454.23M | $ 463.08M | $ 417.96M |
| Gross Profit | $ 90.70M | $ 124.20M | $ 125.03M | $ 138.15M | $ 129.66M |
| Operating Income | $ 55.92M | $ 21.69M | $ -19.14M | $ 55.59M | $ 74.48M |
| EBITDA | $ 75.81M | $ 49.74M | $ 11.79M | $ 75.32M | $ 86.37M |
| Net Income | $ -11.52M | $ -12.70M | $ -44.96M | $ 12.34M | $ 16.74M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 4.76M | $ 32.99M | $ 61.05M | $ 43.42M | $ 50.51M |
| Total Assets | $ 528.62M | $ 580.41M | $ 652.05M | $ 744.52M | $ 765.69M |
| Total Debt | $ 484.42M | $ 520.45M | $ 550.47M | $ 578.56M | $ 587.66M |
| Net Debt | $ 479.66M | $ 487.46M | $ 489.43M | $ 535.14M | $ 537.15M |
| Total Liabilities | $ 569.61M | $ 608.86M | $ 642.14M | $ 675.44M | $ 716.10M |
| Stockholders' Equity | $ -44.41M | $ -31.86M | $ 6.41M | $ 65.52M | $ 46.26M |
| Cash Flow | |||||
| Free Cash Flow | $ 15.38M | $ 31.31M | $ 52.85M | $ 29.36M | $ 48.66M |
| Operating Cash Flow | $ 30.60M | $ 48.75M | $ 67.83M | $ 50.19M | $ 61.08M |
| Investing Cash Flow | $ -4.46M | $ -9.93M | $ -3.57M | $ -37.76M | $ -10.64M |
| Financing Cash Flow | $ -54.32M | $ -67.38M | $ -46.62M | $ -19.51M | $ -83.17M |