| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 79.51M | $ 68.27M | $ 55.83M | $ 30.56M | $ 23.60M |
| Gross Profit | $ 31.71M | $ 26.04M | $ 25.04M | $ 22.10M | $ 19.56M |
| Operating Income | $ 10.38M | $ 5.37M | $ 5.99M | $ 3.50M | $ 5.47M |
| EBITDA | $ 10.38M | $ 5.67M | $ 6.26M | $ 3.80M | $ 5.77M |
| Net Income | $ 7.77M | $ 3.99M | $ 4.46M | $ 2.72M | $ 4.04M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 0.00 | $ 172.28M | $ 124.04M | $ 67.35M | $ 57.98M |
| Total Assets | $ 1.61B | $ 1.42B | $ 1.28B | $ 1.06B | $ 666.49M |
| Total Debt | $ 284.81M | $ 234.00M | $ 234.00M | $ 174.00M | $ 9.00M |
| Net Debt | $ 284.81M | $ 76.28M | $ 114.96M | $ 111.65M | $ -43.98M |
| Total Liabilities | $ 1.43B | $ 1.25B | $ 1.12B | $ 901.73M | $ 589.22M |
| Stockholders' Equity | $ 171.93M | $ 168.27M | $ 164.90M | $ 162.73M | $ 77.27M |
| Cash Flow | |||||
| Free Cash Flow | $ 0.00 | $ 6.24M | $ 6.10M | $ 7.55M | $ 6.34M |
| Operating Cash Flow | $ 0.00 | $ 6.30M | $ 6.43M | $ 7.77M | $ 6.45M |
| Investing Cash Flow | $ 0.00 | $ -95.29M | $ -157.29M | $ -389.34M | $ -68.22M |
| Financing Cash Flow | $ 0.00 | $ 127.57M | $ 207.84M | $ 390.64M | $ 71.33M |