| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 212.54M | $ 208.38M | $ 181.01M | $ 163.73M | $ 140.56M |
| Gross Profit | $ 19.47M | $ 21.92M | $ 24.61M | $ 27.61M | $ 28.14M |
| Operating Income | $ -6.62M | $ 476.00K | $ 8.09M | $ 12.35M | $ 16.68M |
| EBITDA | $ -3.99M | $ 18.96M | $ 21.61M | $ 19.47M | $ 57.88M |
| Net Income | $ -3.03M | $ 592.00K | $ 8.41M | $ 10.28M | $ 49.86M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 2.82M | $ 23.68M | $ 32.63M | $ 11.20M | $ 9.89M |
| Total Assets | $ 259.86M | $ 240.41M | $ 183.87M | $ 138.88M | $ 53.84M |
| Total Debt | $ 187.22M | $ 163.01M | $ 123.77M | $ 126.08M | $ 14.90M |
| Net Debt | $ 184.39M | $ 139.33M | $ 91.14M | $ 114.89M | $ 5.01M |
| Total Liabilities | $ 231.85M | $ 196.30M | $ 147.85M | $ 145.64M | $ 43.14M |
| Stockholders' Equity | $ 14.02M | $ 12.73M | $ 7.47M | $ -10.01M | $ 8.89M |
| Cash Flow | |||||
| Free Cash Flow | $ -24.32M | $ -6.00M | $ 5.01M | $ 15.29M | $ 38.52M |
| Operating Cash Flow | $ 3.41M | $ 17.83M | $ 22.16M | $ 23.40M | $ 39.80M |
| Investing Cash Flow | $ -27.73M | $ -26.80M | $ -6.31M | $ 2.57M | $ -18.53M |
| Financing Cash Flow | $ 3.46M | $ 18.00K | $ 5.58M | $ -24.66M | $ -18.54M |