| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 59.05M | $ 55.62M | $ 49.37M | $ 38.21M | $ 33.57M |
| Gross Profit | $ 47.61M | $ 42.58M | $ 40.58M | $ 36.67M | $ 31.61M |
| Operating Income | $ 13.30M | $ 21.88M | $ 11.79M | $ 10.04M | $ 5.22M |
| EBITDA | $ 13.30M | $ 11.16M | $ 13.02M | $ 11.28M | $ 6.46M |
| Net Income | $ 10.77M | $ 9.18M | $ 9.76M | $ 8.24M | $ 4.38M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 274.96M | $ 0.00 | $ 321.42M | $ 277.94M | $ 419.55M |
| Total Assets | $ 1.07B | $ 1.04B | $ 1.02B | $ 969.93M | $ 1.02B |
| Total Debt | $ 0.00 | $ 11.27M | $ 10.00M | $ 10.00M | $ 10.00M |
| Net Debt | $ -122.51M | $ -98.21M | $ -77.84M | $ -26.77M | $ -288.85M |
| Total Liabilities | $ 975.82M | $ 965.61M | $ 948.12M | $ 912.92M | $ 953.50M |
| Stockholders' Equity | $ 89.41M | $ 78.39M | $ 68.41M | $ 57.01M | $ 62.37M |
| Cash Flow | |||||
| Free Cash Flow | $ 9.71M | $ 11.92M | $ 3.48M | $ 8.26M | $ 2.17M |
| Operating Cash Flow | $ 11.08M | $ 14.40M | $ 4.31M | $ 8.66M | $ 3.20M |
| Investing Cash Flow | $ -5.07M | $ -10.04M | $ 15.41M | $ -230.56M | $ -70.97M |
| Financing Cash Flow | $ 8.03M | $ 16.26M | $ 31.34M | $ -40.17M | $ 155.56M |