| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 270.19M | $ 252.98M | $ 240.55M | $ 218.51M | $ 187.46M |
| Gross Profit | $ 61.03M | $ 59.76M | $ 45.68M | $ 35.02M | $ 38.48M |
| Operating Income | $ 16.50M | $ 14.32M | $ 9.43M | $ 1.13M | $ 8.00M |
| EBITDA | $ 23.21M | $ 20.24M | $ 14.36M | $ 6.39M | $ 13.37M |
| Net Income | $ 11.95M | $ 9.43M | $ 5.07M | $ 1.02M | $ 6.55M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 6.35M | $ 5.88M | $ 6.99M | $ 5.65M | $ 5.76M |
| Total Assets | $ 194.34M | $ 184.67M | $ 176.26M | $ 167.47M | $ 154.38M |
| Total Debt | $ 28.46M | $ 31.54M | $ 35.51M | $ 24.28M | $ 23.31M |
| Net Debt | $ 22.11M | $ 25.66M | $ 28.52M | $ 18.62M | $ 16.53M |
| Total Liabilities | $ 81.06M | $ 83.24M | $ 85.17M | $ 72.30M | $ 63.16M |
| Stockholders' Equity | $ 113.28M | $ 101.44M | $ 92.56M | $ 95.17M | $ 91.22M |
| Cash Flow | |||||
| Free Cash Flow | $ 10.96M | $ 11.75M | $ -6.08M | $ 994.00K | $ 391.00K |
| Operating Cash Flow | $ 22.11M | $ 21.12M | $ 1.20M | $ 10.53M | $ 4.74M |
| Investing Cash Flow | $ -12.25M | $ -11.80M | $ -7.90M | $ -10.34M | $ -4.61M |
| Financing Cash Flow | $ -9.39M | $ -10.44M | $ 7.77M | $ -295.00K | $ -123.00K |