| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 186.31M | $ 149.56M | $ 134.99M | $ 108.81M | $ 99.34M |
| Gross Profit | $ -528.35K | $ 149.56M | $ 51.03M | $ 45.55M | $ 17.75M |
| Operating Income | $ -18.80M | $ -15.69M | $ -8.93M | $ -7.21M | $ -23.71M |
| EBITDA | $ -7.11M | $ -6.63M | $ 1.94M | $ -1.85M | $ -18.75M |
| Net Income | $ -38.95M | $ -23.96M | $ -14.24M | $ -15.01M | $ -24.26M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 20.41M | $ 14.54M | $ 14.34M | $ 21.20M | $ 18.04M |
| Total Assets | $ 202.30M | $ 174.46M | $ 147.69M | $ 122.04M | $ 102.03M |
| Total Debt | $ 68.44M | $ 53.68M | $ 35.79M | $ 18.93M | $ 18.87M |
| Net Debt | $ 48.03M | $ 39.14M | $ 21.45M | $ -2.27M | $ 838.67K |
| Total Liabilities | $ 127.49M | $ 93.21M | $ 65.62M | $ 46.06M | $ 39.28M |
| Stockholders' Equity | $ 74.81M | $ 81.25M | $ 82.07M | $ 75.99M | $ 62.75M |
| Cash Flow | |||||
| Free Cash Flow | $ 24.73M | $ 16.35M | $ 21.37M | $ 20.68M | $ 4.60M |
| Operating Cash Flow | $ 24.74M | $ 16.40M | $ 21.60M | $ 20.68M | $ 4.64M |
| Investing Cash Flow | $ -21.55M | $ -19.49M | $ -23.23M | $ -11.91M | $ -36.63K |
| Financing Cash Flow | $ 2.55M | $ 3.34M | $ -5.24M | $ -5.60M | $ 7.29M |