| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 68.19M | $ 26.27M | $ 40.42M | $ 19.44M | $ 11.78M |
| Gross Profit | $ 34.13M | $ 26.27M | $ 20.99M | $ 14.74M | $ 9.67M |
| Operating Income | $ 12.16M | $ 8.52M | $ 4.84M | $ 3.55M | $ 995.24K |
| EBITDA | $ 12.16M | $ 0.00 | $ 5.24M | $ 3.87M | $ 1.21M |
| Net Income | $ 9.56M | $ 5.03M | $ 3.80M | $ 2.70M | $ 751.69K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 46.21M | $ 56.75M | $ 45.90M | $ 14.34M | $ 62.99M |
| Total Assets | $ 1.14B | $ 967.61M | $ 791.70M | $ 568.86M | $ 387.23M |
| Total Debt | $ 90.00M | $ 91.39M | $ 70.83M | $ 44.40M | $ 24.61M |
| Net Debt | $ 43.79M | $ 34.64M | $ 24.93M | $ 30.06M | $ -38.38M |
| Total Liabilities | $ 1.04B | $ 879.13M | $ 723.09M | $ 517.96M | $ 353.30M |
| Stockholders' Equity | $ 99.82M | $ 88.48M | $ 68.61M | $ 50.90M | $ 33.93M |
| Cash Flow | |||||
| Free Cash Flow | $ 5.57M | $ 5.83M | $ 3.32M | $ 814.36K | $ 299.39K |
| Operating Cash Flow | $ 6.11M | $ 9.23M | $ 3.84M | $ 3.35M | $ 1.97M |
| Investing Cash Flow | $ -220.32M | $ -164.68M | $ -190.43M | $ -230.46M | $ -105.69M |
| Financing Cash Flow | $ 202.72M | $ 167.20M | $ 217.74M | $ 178.47M | $ 119.42M |