| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 53.04M | $ 52.92M | $ 42.55M | $ 37.54M | $ 36.87M |
| Gross Profit | $ 31.46M | $ 29.41M | $ 29.92M | $ 34.67M | $ 33.68M |
| Operating Income | $ 6.79M | $ 5.61M | $ 7.61M | $ 13.69M | $ 12.85M |
| EBITDA | $ 7.68M | $ 6.44M | $ 8.34M | $ 14.38M | $ 13.55M |
| Net Income | $ 5.75M | $ 4.54M | $ 6.22M | $ 10.77M | $ 10.25M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 10.75M | $ 13.37M | $ 10.93M | $ 14.53M | $ 10.24M |
| Total Assets | $ 1.18B | $ 1.19B | $ 1.14B | $ 1.12B | $ 1.10B |
| Total Debt | $ 15.52M | $ 44.74M | $ 80.72M | $ 49.70M | $ 3.70M |
| Net Debt | $ 4.77M | $ 31.37M | $ 69.79M | $ 35.17M | $ -6.54M |
| Total Liabilities | $ 1.09B | $ 1.11B | $ 1.06B | $ 1.05B | $ 997.73M |
| Stockholders' Equity | $ 93.12M | $ 79.87M | $ 77.25M | $ 69.64M | $ 99.85M |
| Cash Flow | |||||
| Free Cash Flow | $ 5.01M | $ 381.00K | $ 12.09M | $ 10.25M | $ 11.93M |
| Operating Cash Flow | $ 6.95M | $ 1.37M | $ 12.45M | $ 10.36M | $ 12.46M |
| Investing Cash Flow | $ -2.36M | $ -42.68M | $ 16.64M | $ -52.69M | $ -138.43M |
| Financing Cash Flow | $ -27.86M | $ 50.55M | $ 2.87M | $ 46.77M | $ 52.46M |