| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 51.33M | $ 28.85M | $ 24.33M | $ 22.19M | $ 20.69M |
| Gross Profit | $ 26.01M | $ 11.68M | $ 16.60M | $ 19.53M | $ 15.03M |
| Operating Income | $ 615.00K | $ -3.85M | $ 1.39M | $ 5.94M | $ 2.29M |
| EBITDA | $ 3.01M | $ -3.27M | $ 1.88M | $ 4.84M | $ 2.85M |
| Net Income | $ 1.69M | $ -3.40M | $ 1.33M | $ 4.60M | $ 1.80M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 190.17M | $ 83.87M | $ 74.69M | $ 75.15M | $ 66.33M |
| Total Assets | $ 918.10M | $ 581.26M | $ 574.34M | $ 527.65M | $ 441.92M |
| Total Debt | $ 31.97M | $ 55.61M | $ 31.68M | $ 43.91M | $ 20.03M |
| Net Debt | $ -79.54M | $ 28.42M | $ 15.57M | $ 36.68M | $ 8.05M |
| Total Liabilities | $ 831.58M | $ 520.54M | $ 525.10M | $ 486.91M | $ 395.89M |
| Stockholders' Equity | $ 86.52M | $ 60.72M | $ 49.24M | $ 40.74M | $ 46.03M |
| Cash Flow | |||||
| Free Cash Flow | $ 2.47M | $ 684.00K | $ 9.08M | $ 6.98M | $ 2.96M |
| Operating Cash Flow | $ 2.97M | $ 910.00K | $ 9.76M | $ 7.19M | $ 3.03M |
| Investing Cash Flow | $ 160.13M | $ 463.00K | $ -56.84M | $ -86.01M | $ -65.06M |
| Financing Cash Flow | $ -78.41M | $ 10.58M | $ 48.52M | $ 82.34M | $ 44.53M |