| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 186.54M | $ 146.44M | $ 138.24M | $ 106.84M | $ 97.64M |
| Gross Profit | $ 18.65M | $ 137.74M | $ 130.33M | $ 101.59M | $ 92.77M |
| Operating Income | $ -18.82M | $ -4.55M | $ -2.69M | $ -4.67M | $ -23.30M |
| EBITDA | $ -19.50M | $ -6.50M | $ 1.99M | $ -1.82M | $ -18.43M |
| Net Income | $ -39.00M | $ -23.46M | $ -14.59M | $ -14.74M | $ -23.84M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 20.44M | $ 14.52M | $ 14.32M | $ 21.32M | $ 18.00M |
| Total Assets | $ 202.55M | $ 182.56M | $ 155.67M | $ 130.57M | $ 106.89M |
| Total Debt | $ 68.53M | $ 70.41M | $ 56.37M | $ 33.93M | $ 34.07M |
| Net Debt | $ 48.09M | $ 55.89M | $ 42.05M | $ 12.61M | $ 16.07M |
| Total Liabilities | $ 127.65M | $ 101.39M | $ 73.72M | $ 54.17M | $ 44.27M |
| Stockholders' Equity | $ 74.90M | $ 81.17M | $ 81.95M | $ 76.40M | $ 62.62M |
| Cash Flow | |||||
| Free Cash Flow | $ 24.76M | $ 16.00M | $ 10.24M | $ 20.30M | $ 4.52M |
| Operating Cash Flow | $ 24.77M | $ 16.06M | $ 10.48M | $ 20.30M | $ 4.56M |
| Investing Cash Flow | $ -21.58M | $ -19.08M | $ -10.32M | $ -11.70M | $ -36.00K |
| Financing Cash Flow | $ 2.55M | $ 3.27M | $ -7.19M | $ -5.50M | $ 7.17M |