| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 112.94M | $ 107.95M | $ 98.86M | $ 98.90M | $ 90.86M |
| Gross Profit | $ 42.01M | $ 53.41M | $ 48.23M | $ 48.27M | $ 45.50M |
| Operating Income | $ 35.61M | $ 26.15M | $ 22.45M | $ 23.91M | $ 22.29M |
| EBITDA | $ 49.42M | $ 50.12M | $ 42.13M | $ 42.40M | $ 39.92M |
| Net Income | $ 22.82M | $ 20.39M | $ 16.70M | $ 18.00M | $ 16.83M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 52.00K | $ 1.15M | $ 2.50M | $ 1.31M | $ 92.00K |
| Total Assets | $ 851.23M | $ 798.62M | $ 766.83M | $ 720.30M | $ 625.31M |
| Total Debt | $ 182.65M | $ 179.11M | $ 181.06M | $ 198.31M | $ 172.03M |
| Net Debt | $ 182.59M | $ 177.96M | $ 178.56M | $ 197.00M | $ 171.94M |
| Total Liabilities | $ 601.31M | $ 559.43M | $ 536.43M | $ 532.37M | $ 447.30M |
| Stockholders' Equity | $ 249.92M | $ 239.19M | $ 230.40M | $ 187.93M | $ 178.01M |
| Cash Flow | |||||
| Free Cash Flow | $ -18.50M | $ -9.12M | $ -30.33M | $ -24.22M | $ -9.50M |
| Operating Cash Flow | $ 40.35M | $ 36.82M | $ 31.85M | $ 24.27M | $ 31.31M |
| Investing Cash Flow | $ -58.72M | $ -45.32M | $ -62.08M | $ -54.76M | $ -40.72M |
| Financing Cash Flow | $ 17.27M | $ 7.14M | $ 31.42M | $ 31.71M | $ 9.48M |