| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 68.79M | $ 59.61M | $ 52.01M | $ 43.25M | $ 40.21M |
| Gross Profit | $ 47.41M | $ 38.10M | $ 37.84M | $ 38.24M | $ 36.47M |
| Operating Income | $ 20.40M | $ 15.20M | $ 16.33M | $ 16.88M | $ 16.12M |
| EBITDA | $ 20.40M | $ 16.23M | $ 17.40M | $ 18.02M | $ 17.23M |
| Net Income | $ 16.97M | $ 12.76M | $ 13.43M | $ 13.74M | $ 13.14M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 156.33B | $ 169.57M | $ 15.00M | $ 205.22M | $ 200.18M |
| Total Assets | $ 1.29B | $ 1.25B | $ 1.10B | $ 1.06B | $ 1.02B |
| Total Debt | $ 90.36M | $ 134.43M | $ 67.49M | $ 47.26M | $ 46.80M |
| Net Debt | $ -11.71B | $ 124.56M | $ 52.49M | $ 34.96M | $ 28.96M |
| Total Liabilities | $ 1.17B | $ 1.15B | $ 1.01B | $ 980.86M | $ 934.35M |
| Stockholders' Equity | $ 113.69M | $ 98.05M | $ 89.03M | $ 75.18M | $ 84.76M |
| Cash Flow | |||||
| Free Cash Flow | $ 15.26M | $ 14.98M | $ 14.30M | $ 15.12M | $ 13.15M |
| Operating Cash Flow | $ 16.04M | $ 15.77M | $ 14.93M | $ 15.74M | $ 14.04M |
| Investing Cash Flow | $ -16.19M | $ -56.56M | $ -92.09M | $ -95.00M | $ -104.59M |
| Financing Cash Flow | $ 17.27M | $ 131.30M | $ 26.46M | $ 40.05M | $ 85.86M |