| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 106.94M | $ 97.42M | $ 120.58M | $ 113.83M | $ 100.33M |
| Gross Profit | $ 94.17M | $ 85.77M | $ 105.45M | $ 103.45M | $ 89.58M |
| Operating Income | $ -7.54M | $ -13.47M | $ 3.90M | $ 7.04M | $ -763.00K |
| EBITDA | $ -3.41M | $ -8.58M | $ 12.15M | $ 16.63M | $ 8.79M |
| Net Income | $ -8.79M | $ -11.88M | $ -23.18M | $ 396.00K | $ -2.38M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 163.64M | $ 166.54M | $ 138.31M | $ 154.86M | $ 130.13M |
| Total Assets | $ 308.95M | $ 304.08M | $ 308.44M | $ 331.77M | $ 308.54M |
| Total Debt | $ 5.56M | $ 6.46M | $ 7.89M | $ 8.40M | $ 8.74M |
| Net Debt | $ -12.94M | $ -16.83M | $ -12.23M | $ -24.75M | $ -12.40M |
| Total Liabilities | $ 42.39M | $ 39.74M | $ 49.57M | $ 55.04M | $ 47.65M |
| Stockholders' Equity | $ 266.56M | $ 264.34M | $ 258.87M | $ 276.73M | $ 260.89M |
| Cash Flow | |||||
| Free Cash Flow | $ 516.00K | $ -9.21M | $ 3.42M | $ 23.61M | $ 12.23M |
| Operating Cash Flow | $ 3.47M | $ -6.33M | $ 6.92M | $ 25.80M | $ 15.16M |
| Investing Cash Flow | $ -2.45M | $ 10.84M | $ -15.12M | $ -16.71M | $ -15.22M |
| Financing Cash Flow | $ -5.57M | $ -2.77M | $ -3.31M | $ 3.24M | $ -2.11M |