| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 52.44M | $ 49.20M | $ 46.99M | $ 38.77M | $ 31.75M |
| Gross Profit | $ 40.17M | $ 37.90M | $ 37.84M | $ 34.30M | $ 27.44M |
| Operating Income | $ 16.98M | $ 16.41M | $ 18.62M | $ 14.55M | $ 12.82M |
| EBITDA | $ 17.57M | $ 17.41M | $ 19.67M | $ 15.60M | $ 13.85M |
| Net Income | $ 13.49M | $ 11.72M | $ 13.71M | $ 10.52M | $ 9.44M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 38.84M | $ 107.76M | $ 108.52M | $ 101.69M | $ 148.98M |
| Total Assets | $ 912.21M | $ 911.82M | $ 885.25M | $ 844.96M | $ 815.13M |
| Total Debt | $ 35.75M | $ 49.88M | $ 37.25M | $ 49.04M | $ 36.83M |
| Net Debt | $ 30.14M | $ -20.62M | $ -36.49M | $ -19.61M | $ -74.36M |
| Total Liabilities | $ 728.41M | $ 716.32M | $ 686.19M | $ 747.21M | $ 731.68M |
| Stockholders' Equity | $ 183.80M | $ 195.50M | $ 199.06M | $ 97.75M | $ 83.45M |
| Cash Flow | |||||
| Free Cash Flow | $ 18.79M | $ 15.45M | $ 15.04M | $ 9.21M | $ 10.16M |
| Operating Cash Flow | $ 19.02M | $ 16.06M | $ 15.19M | $ 9.71M | $ 10.58M |
| Investing Cash Flow | $ -13.29M | $ -32.50M | $ -35.17M | $ -27.76M | $ 17.45M |
| Financing Cash Flow | $ -20.53M | $ 13.19M | $ 25.07M | $ -24.49M | $ -8.83M |