| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 227.87M | $ 212.90M | $ 189.36M | $ 182.69M | $ 93.89M |
| Gross Profit | $ 144.75M | $ 127.33M | $ 119.86M | $ 114.52M | $ 52.23M |
| Operating Income | $ 129.95M | $ 120.02M | $ 119.43M | $ 106.64M | $ 45.73M |
| EBITDA | $ 158.56M | $ 149.76M | $ 143.82M | $ 129.84M | $ 52.95M |
| Net Income | $ 136.97M | $ 112.78M | $ 114.55M | $ 106.24M | $ 42.96M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 177.02M | $ 73.74M | $ 58.61M | $ 25.85M | $ 26.53M |
| Total Assets | $ 700.46M | $ 591.22M | $ 424.67M | $ 328.59M | $ 221.51M |
| Total Debt | $ 216.81M | $ 205.40M | $ 130.00M | $ 107.23M | $ 118.04M |
| Net Debt | $ 39.79M | $ 131.66M | $ 71.39M | $ 81.39M | $ 91.51M |
| Total Liabilities | $ 237.01M | $ 228.27M | $ 158.10M | $ 160.44M | $ 144.74M |
| Stockholders' Equity | $ 463.44M | $ 362.95M | $ 266.58M | $ 168.16M | $ 76.77M |
| Cash Flow | |||||
| Free Cash Flow | $ 64.08M | $ -50.76M | $ 17.71M | $ 23.39M | $ -21.49M |
| Operating Cash Flow | $ 141.13M | $ 128.17M | $ 130.01M | $ 114.08M | $ 52.63M |
| Investing Cash Flow | $ -15.20M | $ -168.77M | $ -102.19M | $ -87.13M | $ -74.11M |
| Financing Cash Flow | $ -23.28M | $ 56.96M | $ 5.06M | $ -27.01M | $ 46.65M |