7Baggers
Quarterly
Annual
    Unit: USD2025-08-30 2025-05-31 2025-03-01 2024-11-30 2024-08-31 2024-05-25 2024-02-24 2023-11-25 2023-08-26 2023-05-27 2023-02-25 2022-11-26 2022-08-27 2022-05-28 2022-02-26 2021-11-27 2021-08-28 2021-05-29 2021-02-27 2020-11-28 2020-08-29 2020-05-30 2020-02-29 2019-11-30 2019-08-31 2019-07-07 2019-05-25 2019-02-23 2018-11-24 2018-07-07 2018-05-26 2018-02-24 2017-11-26 2017-11-25 2017-08-26 2017-05-27 
      
    		                                    
      net sales
    		369,041,000 380,956,000 359,655,000 341,268,000 375,687,000 334,757,000 312,199,000 308,678,000 320,418,000 324,792,000 296,584,000 300,878,000 274,164,000 316,531,000 296,718,000 281,265,000 259,853,000 284,001,000 230,607,000 231,152,000 222,286,000 215,101,000 227,101,000 152,153,000  -327,865,000 139,468,000 123,800,000 120,931,000 -266,833,000 107,233,000 109,347,000 99,803,000 99,803,000 56,334,041,223,000 96,503,000 
      cost of goods sold
    		242,436,000 242,437,000 229,518,000 210,782,000 229,735,000 201,131,000 195,329,000 193,560,000 199,968,000 205,546,000 193,852,000 189,886,000 172,329,000 197,883,000 188,195,000 164,710,000 155,396,000 162,998,000 140,342,000 137,111,000 134,184,000 126,475,000 141,707,000 89,947,000  -162,606,000 74,204,000 66,166,000 61,820,000 -132,928,000 55,949,000 59,090,000 51,091,000 51,091,000 35,941,020,239,000 52,933,000 
      gross profit
    		126,605,000 138,519,000 130,137,000 130,486,000 145,952,000 133,626,000 116,870,000 115,118,000 120,450,000 119,246,000 102,732,000 110,992,000 101,835,000 118,648,000 108,523,000 116,555,000 104,457,000 121,003,000 90,265,000 94,041,000 88,102,000 88,626,000 85,394,000 62,206,000  -165,259,000 65,264,000 57,634,000 59,111,000 -133,905,000 51,284,000 50,257,000 48,712,000 48,712,000 20,393,020,984,000 43,570,000 
      yoy
    		-13.26% 3.66% 11.35% 13.35% 21.17% 12.06% 13.76% 3.72% 18.28% 0.50% -5.34% -4.77% -2.51% -1.95% 20.23% 23.94% 18.56% 36.53% 5.70% 51.18%  -153.63% 30.84% 7.93%  23.42% 27.26% 14.68% 21.35% -374.89% -100.00% 15.35%     
      qoq
    		-8.60% 6.44% -0.27% -10.60% 9.22% 14.34% 1.52% -4.43% 1.01% 16.07% -7.44% 8.99% -14.17% 9.33% -6.89% 11.58% -13.67% 34.05% -4.02% 6.74% -0.59% 3.78% 37.28%   -353.22% 13.24% -2.50% -144.14% -361.10% 2.04% 3.17% 0.00% -100.00% 46805089.31%  
      gross margin %
    		                                    
      operating expenses:
    		                                    
      selling and marketing
    		32,411,000 33,799,000 35,078,000 32,994,000 40,832,000 36,464,000 34,643,000 31,990,000 30,839,000 30,168,000 29,948,000 28,534,000 26,869,000 32,334,000 31,955,000 30,527,000 30,757,000 30,826,000 26,150,000 25,195,000 24,484,000 24,510,000 27,041,000 18,434,000             
      general and administrative
    		40,624,000 41,229,000 36,013,000 38,064,000 41,273,000 31,543,000 29,933,000 26,950,000 29,481,000 30,510,000 25,934,000 25,641,000 27,121,000 26,721,000 26,288,000 23,702,000 28,536,000 25,668,000 26,562,000 25,415,000 31,290,000 28,713,000 28,103,000 18,145,000  -41,025,000 18,271,000 15,855,000 13,868,000 -31,135,000 14,158,000 12,711,000 9,931,000 9,931,000 781,305,301,000 12,276,000 
      depreciation and amortization
    		4,421,000 4,171,000 4,148,000 4,160,000 4,206,000 4,142,000 4,211,000 4,358,000 4,381,000 4,363,000 4,345,000 4,327,000 4,319,000 4,317,000 4,329,000 4,320,000 4,339,000 4,187,000 4,212,000 4,244,000 4,271,000 4,248,000 4,287,000 2,453,000  -4,769,000 1,929,000 1,939,000 1,886,000 -4,793,000 1,911,000 1,948,000 2,453,000 2,453,000 10,001,208,000 2,482,000 
      business transaction costs
    		  177,000 643,000 11,821,000 2,703,000               225,000 47,000 694,000 26,159,000  521,750 758,000 290,000 1,039,000 478,000 35,000 1,877,000     
      total operating expenses
    		138,384,000 79,199,000 75,416,000 75,861,000 98,132,000 74,852,000 68,787,000 63,298,000 64,701,000 65,041,000 60,227,000 58,502,000 58,309,000 63,372,000 62,572,000 58,549,000 63,632,000 60,681,000 56,924,000 54,854,000 63,270,000 57,518,000 60,125,000 65,191,000  -106,424,000 44,754,000 38,632,000 37,929,000 -85,893,000 37,482,000 33,474,000 30,252,000 30,252,000 18,534,039,644,000 32,942,000 
      income from operations
    		-11,779,000 59,320,000 54,721,000 54,625,000 47,820,000 58,774,000 48,083,000 51,820,000 55,749,000 54,205,000 42,505,000 52,490,000 43,526,000 55,276,000 45,951,000 58,006,000 40,825,000 60,322,000 33,341,000 39,187,000 24,832,000 31,108,000 25,269,000 -2,985,000  -58,835,000 20,510,000 19,002,000 21,182,000 -48,012,000 13,802,000 16,783,000 18,460,000 18,460,000 185,881,340,000 10,628,000 
      yoy
    		-124.63% 0.93% 13.81% 5.41% -14.22% 8.43% 13.12% -1.28% 28.08% -1.94% -7.50% -9.51% 6.62% -8.37% 37.82% 48.02% 64.40% 93.91% 31.94% -1412.80%  -152.87% 23.20% -115.71%  22.54% 48.60% 13.22% 14.75% -360.09% -99.99% 57.91%     
      qoq
    		-119.86% 8.40% 0.18% 14.23% -18.64% 22.23% -7.21% -7.05% 2.85% 27.53% -19.02% 20.59% -21.26% 20.29% -20.78% 42.08% -32.32% 80.92% -14.92% 57.81% -20.17% 23.11% -946.53%   -386.86% 7.94% -10.29% -144.12% -447.86% -17.76% -9.08% 0.00% -99.99% 1748877.61%  
      operating margin %
    		                                    
      other income:
    		                                    
      interest income
    		513,000 673,000 701,000 776,000 1,412,000 881,000 924,000 1,090,000 484,000 407,000 246,000 7,000 14,000   1,000 80,000 1,000  3,000 23,000 29,000 85,000 1,379,000  682,750 1,066,000 884,000 781,000        
      interest expense
    		-4,150,000 -4,900,000 -6,338,000 -7,861,000 -9,371,000 -5,028,000 -5,596,000 -6,034,000 -6,867,000 -7,649,000 -8,497,000 -7,055,000 -5,353,000 -4,881,000 -5,276,000 -6,371,000 -7,205,000 -7,985,000 -7,995,000 -8,372,000 -8,931,000 -8,324,000 -10,589,000 -4,969,000  8,371,000 -3,428,000 -3,344,000 -3,261,000 7,507,000 -3,057,000 -3,093,000 -7,063,000 -7,063,000 18,397,000 -6,430,000 
      gain on foreign currency transactions
    		-79,000 -337,000 -125,000 120,000 76,000 -12,000 -23,000 226,000 -418,000 180,000 -214,000 108,000 -312,000 76,000 780,000 -353,000 -717,000 -272,000 975,000 9,000   -194,000 16,000  934,000 -153,000 130,000 -398,000 394,000 -837,000 601,000 -610,000 -610,000 513,127,000 724,000 
      other income
    		3,000 -14,000 19,000 15,000 900,000 102,000  6,000 1,000 4,000  6,000 -479,000 17,000  9,000 -369,000 70,000 112,000 47,000 337,000 59,000 8,000 37,000  8,000  22,000  141,750 137,000 184,000   30,146,000 17,000 
      total other income
    		-3,713,000 -4,578,000 -5,743,000 -6,950,000 -6,983,000 -4,057,000 -4,695,000 -4,712,000 -6,800,000 -7,058,000 -8,465,000 -6,934,000 -6,130,000 -4,788,000 -17,241,000 -24,031,000 -13,694,000 -39,019,000 -6,908,000 -8,313,000 -7,317,000 -8,654,000 -10,690,000 -3,537,000  4,894,000 -2,460,000 -2,253,000 -1,300,000 7,456,000 -3,817,000 -2,180,000 -6,774,000 -6,774,000 17,930,000 -4,504,000 
      income before income taxes
    		-15,492,000 54,742,000 48,978,000 47,675,000 40,837,000 54,717,000 43,388,000 47,108,000 48,949,000 47,147,000 34,040,000 45,556,000 37,396,000 50,488,000 28,710,000 33,975,000 27,131,000 21,303,000 26,433,000 30,874,000 17,515,000 22,454,000 14,579,000 -6,522,000  -53,941,000 18,050,000 16,749,000 19,882,000 -40,556,000 9,985,000 14,603,000 11,686,000 11,686,000 7,378,741,000 6,124,000 
      income tax expense
    		-3,135,000 13,640,000 12,231,000 9,553,000 11,546,000 13,383,000 10,265,000 11,547,000 12,307,000 11,716,000 8,398,000 9,696,000 7,269,000 11,654,000 10,249,000 12,823,000 8,885,000 15,408,000 7,313,000  2,059,500 6,045,000 3,922,000      4,625,000    4,899,000 4,899,000 2,186,750 1,777,000 
      net income
    		-12,357,000 41,102,000 36,747,000 38,122,000 29,291,000 41,334,000 33,123,000 35,561,000 36,642,000 35,431,000 25,642,000 35,860,000 30,127,000 38,834,000 18,461,000 21,152,000 18,246,000 5,895,000 19,120,000 22,500,000 12,427,000 16,409,000 10,657,000 -4,793,000  -40,995,000 13,466,000 12,722,000 15,257,000 -58,299,000 7,137,000 41,394,000 6,787,000 6,787,000 -14,147,000 4,347,000 
      yoy
    		-142.19% -0.56% 10.94% 7.20% -20.06% 16.66% 29.17% -0.83% 21.63% -8.76% 38.90% 69.53% 65.12% 558.76% -3.45% -5.99% 46.83% -64.07% 79.41% -569.43%  -140.03% -20.86% -137.67%  -29.68% 88.68% -69.27% 124.80% -958.98% -150.45% 852.24%     
      qoq
    		-130.06% 11.85% -3.61% 30.15% -29.14% 24.79% -6.86% -2.95% 3.42% 38.18% -28.49% 19.03% -22.42% 110.36% -12.72% 15.93% 209.52% -69.17% -15.02% 81.06% -24.27% 53.97% -322.35%   -404.43% 5.85% -16.62% -126.17% -916.86% -82.76% 509.90% 0.00% -147.97% -425.44%  
      net income margin %
    		                                    
      other comprehensive income:
    		                                    
      foreign currency translation, net of reclassification adjustments
    		110,000 309,000 -426,000 -387,000 202,000 95,000 -15,000 272,000 -211,000 -262,000 53,000  -313,000 -72,000 -708,000                      
      comprehensive income
    		-12,247,000 41,411,000 36,321,000 37,735,000 29,493,000 41,429,000 33,108,000 35,833,000 36,431,000 35,169,000 25,695,000 35,638,000 29,814,000 38,762,000 17,753,000 21,112,000 18,014,000 5,990,000 19,363,000 22,455,000 12,464,000 16,470,000 10,516,000 -4,793,000  -40,685,000 13,212,000 12,543,000 15,399,000 -57,779,000 7,436,000 41,293,000 7,090,000 7,090,000 -13,739,000 3,542,000 
      earnings per share from net income:
    		                                    
      basic
    		-0.12 0.41 0.36 0.38 0.29 0.41 0.33 0.36 0.36 0.36 0.26 0.36 0.3 0.39 0.19 0.22 0.19 0.06 0.2 0.24 0.13 0.17 0.11 -0.05  -0.51 0.16 0.16 0.2 -0.82 0.1 0.59     
      diluted
    		-0.12 0.4 0.36 0.38 0.29 0.41 0.33 0.35 0.36 0.35 0.25 0.36 0.3 0.38 0.18 0.22 0.19 0.06 0.19 0.23 0.12 0.17 0.11 -0.05  -0.48 0.16 0.15 0.18 -0.8 0.1 0.56     
      weighted-average shares outstanding:
    		                                    
      basic
    		100,695,181 100,923,690 101,040,501 100,394,693 99,929,196 100,024,230 99,905,643 99,629,188 99,442,046 99,518,546 99,495,657 99,200,557 98,754,913 100,426,227 98,599,271 95,856,845 95,743,413 95,767,629 95,734,591 95,538,111 93,968,953 95,378,495 95,339,489 89,708,633  70,562,477 81,898,276 81,900,352 77,290,307 70,562,477 70,582,573 70,582,573   70,562,477  
      diluted
    		101,510,772 101,635,521 101,821,229 101,479,603 101,281,888 101,270,163 101,276,575 101,094,736 100,880,079 100,909,972 100,840,887 100,723,036 100,589,156 102,237,457 100,414,770 97,861,573 97,365,598 97,589,656 101,152,896 99,763,119 98,343,722 98,322,316 100,336,571 89,708,633  71,254,770 85,962,151 85,350,196 82,774,761 71,254,770 73,466,285 73,832,207   71,254,770  
      loss in fair value change of warrant liability
    		            -7,515,500  -12,745,000                      
      foreign currency translation
    		           -222,000                         
      gain on legal settlement
    		                 5,000,000                   
      gain in fair value change of warrant liability
    		               -17,317,000 -5,483,000 -35,833,000                   
      foreign currency translation adjustments
    		               -40,000 -232,000 95,000 243,000 -45,000 37,000 61,000 -141,000   310,000 -254,000 -179,000 142,000 520,000 299,000 -101,000 303,000 303,000 408,000 -805,000 
      income tax benefit
    		                   8,374,000      -12,946,000 4,584,000 4,027,000  -4,363,250 2,848,000      
      loss in fair value change of contingent consideration - tra liability
    		                            533,000        
      gain on settlement of tra liability
    		                         383,500   1,534,000        
      loss on foreign currency transactions
    		                    -149,000 -418,000               
      income tax (benefit) expense
    		                       -1,729,000        -26,791,000     
      distribution
    		                         4,331,750 6,246,000 5,797,000 5,284,000 -12,080,000 4,656,000 5,391,000 4,369,000 4,369,000 278,401,557,000 4,084,000 
      selling
    		                         2,297,750 2,802,000 2,533,000 3,856,000 -11,528,000 4,972,000 4,975,000 4,293,000 4,293,000 232,201,284,000 4,350,000 
      marketing
    		                         9,601,750 14,748,000 12,196,000 11,463,000 -26,290,000 10,999,000 10,056,000 9,206,000 9,206,000 461,504,620,000 9,733,000 
      gain in fair value change of contingent consideration - tra liability
    		                         133,250    -603,000 614,000 -3,668,000     
      change in warrant liabilities
    		                                722,000 722,000 180,500 1,119,000 
      change in fair value of contingent consideration - tra liability
    		                                    
    The information provided in this report is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.