| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 1.56B | $ 1.85B | $ 1.66B | $ 2.02B | $ 1.75B |
| Gross Profit | $ 163.62M | $ 315.88M | $ 255.82M | $ 352.40M | $ 215.33M |
| Operating Income | $ 60.06M | $ 203.11M | $ 145.44M | $ 240.44M | $ 102.96M |
| EBITDA | $ 206.31M | $ 332.40M | $ 225.54M | $ 318.37M | $ 177.76M |
| Net Income | $ -99.87M | $ 129.91M | $ 92.90M | $ 168.63M | $ 73.73M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 37.20M | $ 30.94M | $ 23.28M | $ 57.18M | $ 21.96M |
| Total Assets | $ 1.77B | $ 1.79B | $ 1.25B | $ 1.20B | $ 1.14B |
| Total Debt | $ 971.37M | $ 838.44M | $ 475.54M | $ 484.33M | $ 537.90M |
| Net Debt | $ 944.53M | $ 819.09M | $ 463.03M | $ 437.15M | $ 523.97M |
| Total Liabilities | $ 1.23B | $ 1.14B | $ 721.33M | $ 756.75M | $ 835.28M |
| Stockholders' Equity | $ 540.36M | $ 647.02M | $ 532.20M | $ 446.93M | $ 302.21M |
| Cash Flow | |||||
| Free Cash Flow | $ -41.13M | $ -139.23M | $ -30.31M | $ 96.31M | $ 44.44M |
| Operating Cash Flow | $ 183.05M | $ 112.37M | $ 210.25M | $ 213.41M | $ 83.28M |
| Investing Cash Flow | $ -203.45M | $ -462.90M | $ -236.77M | $ -103.74M | $ -33.23M |
| Financing Cash Flow | $ 26.09M | $ 365.04M | $ -8.56M | $ -78.24M | $ -44.56M |