| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 135.36M | $ 166.77M | $ 181.34M | $ 113.04M | $ 57.03M |
| Gross Profit | $ 31.34M | $ 41.48M | $ 41.00M | $ 27.75M | $ 20.66M |
| Operating Income | $ 5.01M | $ 14.13M | $ 14.16M | $ 7.32M | $ 14.60M |
| EBITDA | $ 8.81M | $ 17.12M | $ 30.41M | $ 7.99M | $ 3.99M |
| Net Income | $ 1.58M | $ 9.16M | $ 9.50M | $ 25.88M | $ 9.22M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 133.28M | $ 84.10M | $ 73.37M | $ 24.91M | $ 33.51M |
| Total Assets | $ 334.91M | $ 310.37M | $ 326.30M | $ 278.67M | $ 229.90M |
| Total Debt | $ 31.96M | $ 48.98M | $ 51.84M | $ 16.19M | $ 20.70M |
| Net Debt | $ -101.32M | $ -35.12M | $ -21.52M | $ -8.73M | $ -12.81M |
| Total Liabilities | $ 151.58M | $ 131.12M | $ 150.48M | $ 109.65M | $ 81.32M |
| Stockholders' Equity | $ 181.74M | $ 178.19M | $ 175.04M | $ 169.17M | $ 148.71M |
| Cash Flow | |||||
| Free Cash Flow | $ 82.02M | $ 7.30M | $ 54.44M | $ 14.62M | $ 7.34M |
| Operating Cash Flow | $ 83.72M | $ 8.78M | $ 55.46M | $ 15.88M | $ 14.06M |
| Investing Cash Flow | $ 1.49M | $ 15.24M | $ 33.52M | $ -4.94M | $ 24.01M |
| Financing Cash Flow | $ -38.99M | $ -12.29M | $ -40.73M | $ -18.82M | $ -27.31M |