| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 224.57M | $ 137.26M | $ 225.55M | $ 210.60M | $ 52.14M |
| Gross Profit | $ 29.35M | $ 21.18M | $ 32.13M | $ 31.62M | $ 8.00M |
| Operating Income | $ 4.93M | $ 4.21M | $ 11.80M | $ 12.54M | $ -1.43M |
| EBITDA | $ 6.09M | $ 4.59M | $ 12.16M | $ 12.70M | $ 194.00K |
| Net Income | $ 4.67M | $ 2.59M | $ 6.06M | $ 6.23M | $ -1.90M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 21.27M | $ 22.66M | $ 18.93M | $ 17.82M | $ 7.37M |
| Total Assets | $ 121.15M | $ 80.67M | $ 61.91M | $ 82.72M | $ 59.45M |
| Total Debt | $ 22.86M | $ 10.59M | $ 7.42M | $ 13.62M | $ 21.25M |
| Net Debt | $ 13.44M | $ -5.40M | $ 596.00K | $ -1.20M | $ 17.95M |
| Total Liabilities | $ 85.99M | $ 47.27M | $ 29.54M | $ 54.96M | $ 39.01M |
| Stockholders' Equity | $ 27.70M | $ 19.68M | $ 17.05M | $ 14.59M | $ 8.38M |
| Cash Flow | |||||
| Free Cash Flow | $ 5.84M | $ 2.88M | $ 9.49M | $ 18.43M | $ 2.11M |
| Operating Cash Flow | $ 17.19M | $ 3.23M | $ 9.81M | $ 18.88M | $ 2.31M |
| Investing Cash Flow | $ -26.86M | $ 5.05M | $ -7.78M | $ -711.00K | $ 299.00K |
| Financing Cash Flow | $ 2.57M | $ 880.00K | $ -9.54M | $ -6.57M | $ -6.61M |