| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 122.83M | $ 98.61M | $ 66.71M | $ 46.39M | $ 39.38M |
| Gross Profit | $ 51.68M | $ 41.14M | $ 25.37M | $ 12.50M | $ 12.80M |
| Operating Income | $ 15.40M | $ 5.32M | $ -57.49M | $ -22.63M | $ 1.59M |
| EBITDA | $ 30.87M | $ 24.84M | $ -43.35M | $ -13.01M | $ 9.43M |
| Net Income | $ 4.14M | $ -15.57M | $ -77.36M | $ -42.13M | $ -6.54M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 31.38M | $ 39.34M | $ 23.96M | $ 85.14M | $ 13.69M |
| Total Assets | $ 330.31M | $ 290.81M | $ 273.47M | $ 305.98M | $ 195.11M |
| Total Debt | $ 244.85M | $ 212.56M | $ 214.62M | $ 208.69M | $ 60.89M |
| Net Debt | $ 213.47M | $ 173.22M | $ 191.66M | $ 178.53M | $ 47.20M |
| Total Liabilities | $ 265.64M | $ 237.33M | $ 246.54M | $ 230.58M | $ 133.25M |
| Stockholders' Equity | $ 64.67M | $ 53.48M | $ 26.93M | $ 75.40M | $ 61.86M |
| Cash Flow | |||||
| Free Cash Flow | $ -64.21M | $ 5.27M | $ -47.87M | $ -35.50M | $ -47.74M |
| Operating Cash Flow | $ 16.73M | $ 9.36M | $ -26.81M | $ -9.92M | $ 6.02M |
| Investing Cash Flow | $ -34.44M | $ 2.06M | $ 27.16M | $ -89.81M | $ -54.76M |
| Financing Cash Flow | $ -4.32M | $ 4.67M | $ -5.83M | $ 124.93M | $ 60.76M |