| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 391.47M | $ 286.89M | $ 245.32M | $ 205.62M | $ 189.85M |
| Gross Profit | $ 344.11M | $ 231.82M | $ 220.10M | $ 188.06M | $ 169.67M |
| Operating Income | $ 20.10M | $ -3.39M | $ -4.88M | $ 18.23M | $ 27.84M |
| EBITDA | $ 31.77M | $ 13.18M | $ 9.88M | $ 33.53M | $ 48.78M |
| Net Income | $ 2.97M | $ -10.64M | $ -10.55M | $ 13.67M | $ 16.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 179.88M | $ 162.07M | $ 213.42M | $ 207.34M | $ 191.72M |
| Total Assets | $ 500.02M | $ 386.88M | $ 462.85M | $ 425.80M | $ 396.90M |
| Total Debt | $ 115.79M | $ 108.42M | $ 171.54M | $ 166.69M | $ 161.59M |
| Net Debt | $ -30.29M | $ 55.38M | $ 109.80M | $ -40.65M | $ -30.13M |
| Total Liabilities | $ 222.89M | $ 172.72M | $ 244.07M | $ 221.16M | $ 204.19M |
| Stockholders' Equity | $ 277.10M | $ 214.16M | $ 218.78M | $ 204.64M | $ 192.72M |
| Cash Flow | |||||
| Free Cash Flow | $ 51.18M | $ -2.50M | $ -18.77M | $ 20.92M | $ 20.17M |
| Operating Cash Flow | $ 51.96M | $ -1.73M | $ -17.30M | $ 22.90M | $ 36.13M |
| Investing Cash Flow | $ 19.13M | $ 31.62M | $ -129.39M | $ 5.32M | $ -20.34M |
| Financing Cash Flow | $ 15.03M | $ -34.41M | $ -1.04M | $ -4.98M | $ -26.68M |