| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 83.31M | $ 77.12M | $ 62.00M | $ 50.84M | $ 48.28M |
| Gross Profit | $ 39.06M | $ 36.33M | $ 34.34M | $ 42.20M | $ 42.27M |
| Operating Income | $ 6.37M | $ -13.25M | $ 6.24M | $ 16.32M | $ 17.01M |
| EBITDA | $ 7.64M | $ -12.30M | $ 7.04M | $ 17.37M | $ 18.05M |
| Net Income | $ 6.15M | $ -13.20M | $ 5.56M | $ 14.02M | $ 14.69M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 402.98M | $ 407.54M | $ 409.98M | $ 384.18M | $ 499.50M |
| Total Assets | $ 1.53B | $ 1.43B | $ 1.42B | $ 1.33B | $ 1.32B |
| Total Debt | $ 269.71M | $ 267.35M | $ 302.44M | $ 205.45M | $ 88.88M |
| Net Debt | $ 260.95M | $ 250.09M | $ 285.43M | $ 194.71M | $ 27.29M |
| Total Liabilities | $ 1.42B | $ 1.32B | $ 1.29B | $ 1.21B | $ 1.17B |
| Stockholders' Equity | $ 113.06M | $ 106.78M | $ 121.61M | $ 120.39M | $ 148.56M |
| Cash Flow | |||||
| Free Cash Flow | $ 10.85M | $ 6.44M | $ 4.25M | $ 14.64M | $ 14.76M |
| Operating Cash Flow | $ 11.16M | $ 8.17M | $ 5.91M | $ 16.53M | $ 15.26M |
| Investing Cash Flow | $ 4.91M | $ -33.16M | $ -76.83M | $ -93.63M | $ -111.34M |
| Financing Cash Flow | $ 87.92M | $ 25.23M | $ 77.20M | $ 26.51M | $ 133.25M |