| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 105.19M | $ 116.41M | $ 98.51M | $ 104.57M | $ 119.49M |
| Gross Profit | $ 33.40M | $ 56.11M | $ 44.82M | $ 47.97M | $ 66.01M |
| Operating Income | $ -29.96M | $ -35.52M | $ -61.10M | $ 9.08M | $ -7.83M |
| EBITDA | $ -18.36M | $ -825.39K | $ -4.11M | $ -14.68M | $ -3.62M |
| Net Income | $ -65.04M | $ -47.80M | $ -73.61M | $ -48.98M | $ -19.46M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 15.55M | $ 23.38M | $ 11.83M | $ 52.36M | $ 61.59M |
| Total Assets | $ 152.00M | $ 206.73M | $ 151.75M | $ 233.63M | $ 216.81M |
| Total Debt | $ 54.25M | $ 56.95M | $ 26.83M | $ 27.20M | $ 24.44M |
| Net Debt | $ 38.70M | $ 33.56M | $ 15.00M | $ -25.16M | $ -37.15M |
| Total Liabilities | $ 100.97M | $ 94.02M | $ 44.11M | $ 42.74M | $ 43.10M |
| Stockholders' Equity | $ 51.03M | $ 112.71M | $ 107.64M | $ 190.89M | $ 173.71M |
| Cash Flow | |||||
| Free Cash Flow | $ -21.13M | $ -6.83M | $ -21.31M | $ -12.90M | $ -82.14M |
| Operating Cash Flow | $ -14.44M | $ 5.21M | $ -12.05M | $ 3.80M | $ -379.88K |
| Investing Cash Flow | $ 2.57M | $ -3.79M | $ -9.19M | $ -14.18M | $ -81.76M |
| Financing Cash Flow | $ 1.83M | $ 6.73M | $ -267.53K | $ 1.14M | $ 64.54M |