| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 152.08M | $ 143.97M | $ 108.42M | $ 76.17M | $ 63.94M |
| Gross Profit | $ 88.41M | $ 79.52M | $ 63.60M | $ 66.23M | $ 59.87M |
| Operating Income | $ 35.92M | $ 32.48M | $ 21.80M | $ 27.09M | $ 27.68M |
| EBITDA | $ 36.37M | $ 33.06M | $ 22.39M | $ 27.77M | $ 28.71M |
| Net Income | $ 26.10M | $ 24.67M | $ 16.55M | $ 20.14M | $ 21.08M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 82.34M | $ 294.24M | $ 270.39M | $ 54.17M | $ 46.23M |
| Total Assets | $ 2.80B | $ 2.58B | $ 2.34B | $ 2.09B | $ 1.85B |
| Total Debt | $ 90.75M | $ 171.45M | $ 194.42M | $ 60.40M | $ 50.19M |
| Net Debt | $ 8.41M | $ 94.42M | $ 153.36M | $ 6.23M | $ 3.96M |
| Total Liabilities | $ 2.59B | $ 2.37B | $ 2.15B | $ 1.90B | $ 1.65B |
| Stockholders' Equity | $ 212.39M | $ 215.39M | $ 191.97M | $ 182.43M | $ 203.90M |
| Cash Flow | |||||
| Free Cash Flow | $ 42.50M | $ 33.78M | $ 22.38M | $ 28.86M | $ 21.42M |
| Operating Cash Flow | $ 42.80M | $ 34.09M | $ 22.55M | $ 29.54M | $ 22.05M |
| Investing Cash Flow | $ -245.41M | $ -211.86M | $ -273.00M | $ -270.60M | $ -359.36M |
| Financing Cash Flow | $ 164.05M | $ 213.74M | $ 237.35M | $ 249.00M | $ 335.81M |