| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 32.33M | $ 33.29M | $ 28.53M | $ 22.49M | $ 25.33M |
| Gross Profit | $ 20.67M | $ 20.38M | $ 22.58M | $ 20.28M | $ 20.23M |
| Operating Income | $ 4.65M | $ 4.07M | $ 6.77M | $ 6.00M | $ 6.81M |
| EBITDA | $ 6.02M | $ 5.35M | $ 7.64M | $ 6.76M | $ 7.47M |
| Net Income | $ 3.89M | $ 3.59M | $ 5.70M | $ 4.87M | $ 5.37M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 50.44M | $ 42.28M | $ 59.34M | $ 70.35M | $ 90.33M |
| Total Assets | $ 609.49M | $ 637.51M | $ 660.91M | $ 590.48M | $ 565.73M |
| Total Debt | $ 4.00M | $ 7.00M | $ 8.55M | $ 3.18M | $ 3.27M |
| Net Debt | $ -12.20M | $ -8.25M | $ -11.24M | $ -39.07M | $ -57.51M |
| Total Liabilities | $ 554.29M | $ 584.71M | $ 610.37M | $ 538.13M | $ 513.01M |
| Stockholders' Equity | $ 55.20M | $ 52.80M | $ 50.54M | $ 52.35M | $ 52.73M |
| Cash Flow | |||||
| Free Cash Flow | $ 5.43M | $ -368.00K | $ 10.92M | $ 14.48M | $ 5.98M |
| Operating Cash Flow | $ 5.47M | $ 2.32M | $ 12.11M | $ 17.06M | $ 8.33M |
| Investing Cash Flow | $ 10.21M | $ 34.48M | $ -115.31M | $ -78.79M | $ -1.42M |
| Financing Cash Flow | $ -33.29M | $ -26.62M | $ 63.90M | $ 21.41M | $ 42.62M |