| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 47.18M | $ 40.82M | $ 34.62M | $ 35.42M | $ 35.57M |
| Gross Profit | $ 32.96M | $ 31.51M | $ 31.83M | $ 32.97M | $ 32.19M |
| Operating Income | $ 13.16M | $ 12.15M | $ 12.84M | $ 13.63M | $ 13.25M |
| EBITDA | $ 13.70M | $ 12.59M | $ 13.28M | $ 14.16M | $ 13.76M |
| Net Income | $ 11.10M | $ 10.14M | $ 11.01M | $ 11.65M | $ 11.17M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 11.58M | $ 10.27M | $ 15.09M | $ 43.92M | $ 68.49M |
| Total Assets | $ 786.47M | $ 778.21M | $ 734.22M | $ 759.56M | $ 682.56M |
| Total Debt | $ 62.02M | $ 78.56M | $ 25.88M | $ 40.69M | $ 58.02M |
| Net Debt | $ 50.43M | $ 68.29M | $ 10.79M | $ -3.23M | $ -10.47M |
| Total Liabilities | $ 705.70M | $ 703.77M | $ 667.45M | $ 669.47M | $ 598.94M |
| Stockholders' Equity | $ 80.78M | $ 74.44M | $ 66.77M | $ 90.09M | $ 83.62M |
| Cash Flow | |||||
| Free Cash Flow | $ 12.09M | $ 11.04M | $ 10.24M | $ 6.91M | $ 11.15M |
| Operating Cash Flow | $ 12.33M | $ 11.58M | $ 10.24M | $ 7.60M | $ 11.18M |
| Investing Cash Flow | $ -9.05M | $ -47.50M | $ -31.71M | $ -97.87M | $ -30.76M |
| Financing Cash Flow | $ -1.97M | $ 31.10M | $ -8.57M | $ 64.60M | $ 73.40M |