| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 16.28M | $ 15.03M | $ 10.38M | $ 9.03M | $ 9.93M |
| Gross Profit | $ 11.94M | $ 11.40M | $ 9.17M | $ 8.11M | $ 8.00M |
| Operating Income | $ 11.94M | $ 5.34M | $ 3.63M | $ 2.54M | $ 2.25M |
| EBITDA | $ 5.74M | $ 5.49M | $ 3.79M | $ 2.71M | $ 2.48M |
| Net Income | $ 4.45M | $ 4.07M | $ 2.81M | $ 1.99M | $ 1.77M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 0.00 | $ 39.18M | $ 42.31M | $ 80.11M | $ 96.50M |
| Total Assets | $ 269.38M | $ 249.97M | $ 256.81M | $ 257.16M | $ 281.84M |
| Total Debt | $ 6.44M | $ 8.53M | $ 9.51M | $ 17.38M | $ 20.11M |
| Net Debt | $ 6.44M | $ -12.41M | $ -16.13M | $ -59.68M | $ -73.94M |
| Total Liabilities | $ 240.80M | $ 225.17M | $ 234.72M | $ 237.08M | $ 263.84M |
| Stockholders' Equity | $ 28.57M | $ 24.80M | $ 22.09M | $ 20.08M | $ 18.00M |
| Cash Flow | |||||
| Free Cash Flow | $ 3.94M | $ 4.92M | $ 3.64M | $ 2.59M | $ 3.25M |
| Operating Cash Flow | $ 4.17M | $ 5.06M | $ 3.85M | $ 2.70M | $ 3.30M |
| Investing Cash Flow | $ -14.23M | $ 1.80M | $ -52.57M | $ 7.11M | $ -19.03M |
| Financing Cash Flow | $ 15.43M | $ -11.56M | $ -2.70M | $ -26.80M | $ 84.26M |