| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 121.37M | $ 128.07M | $ 113.42M | $ 94.71M | $ 78.77M |
| Gross Profit | $ 52.97M | $ 55.51M | $ 47.28M | $ 37.86M | $ 33.34M |
| Operating Income | $ 43.73M | $ 46.53M | $ 39.52M | $ 30.04M | $ 25.87M |
| EBITDA | $ 53.45M | $ 56.70M | $ 49.59M | $ 33.10M | $ 29.07M |
| Net Income | $ 41.63M | $ 43.38M | $ 37.71M | $ 24.89M | $ 21.68M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 100.09M | $ 127.54M | $ 104.44M | $ 88.65M | $ 85.76M |
| Total Assets | $ 169.73M | $ 181.22M | $ 166.47M | $ 142.46M | $ 129.14M |
| Total Debt | $ 1.00M | $ 1.09M | $ 1.18M | $ 1.27M | $ 1.35M |
| Net Debt | $ -14.29M | $ -71.20M | $ -5.83M | $ -3.71M | $ -19.27M |
| Total Liabilities | $ 15.90M | $ 19.21M | $ 17.94M | $ 16.85M | $ 13.93M |
| Stockholders' Equity | $ 153.82M | $ 162.00M | $ 148.53M | $ 125.61M | $ 115.21M |
| Cash Flow | |||||
| Free Cash Flow | $ 19.10M | $ 43.85M | $ 25.80M | $ 16.86M | $ 19.15M |
| Operating Cash Flow | $ 28.54M | $ 48.55M | $ 27.98M | $ 21.69M | $ 21.75M |
| Investing Cash Flow | $ -33.64M | $ 44.76M | $ -10.95M | $ -21.69M | $ 7.45M |
| Financing Cash Flow | $ -52.08M | $ -28.19M | $ -15.13M | $ -15.51M | $ -10.57M |