| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 55.10M | $ 48.21M | $ 38.17M | $ 35.20M | $ 38.05M |
| Gross Profit | $ 29.74M | $ 30.50M | $ 35.19M | $ 33.03M | $ 31.04M |
| Operating Income | $ 5.07M | $ 6.49M | $ 11.06M | $ 10.27M | $ 10.03M |
| EBITDA | $ 5.77M | $ 7.24M | $ 11.88M | $ 11.27M | $ 11.29M |
| Net Income | $ 4.18M | $ 5.41M | $ 8.82M | $ 8.17M | $ 7.84M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 99.77M | $ 377.02M | $ 391.07M | $ 711.22M | $ 592.74M |
| Total Assets | $ 1.18B | $ 1.15B | $ 1.12B | $ 1.23B | $ 1.12B |
| Total Debt | $ 109.55M | $ 105.23M | $ 140.79M | $ 136.58M | $ 148.21M |
| Net Debt | $ 28.39M | $ 58.33M | $ 113.43M | $ 90.62M | $ 95.53M |
| Total Liabilities | $ 1.11B | $ 1.09B | $ 1.06B | $ 1.12B | $ 1.01B |
| Stockholders' Equity | $ 67.45M | $ 62.10M | $ 56.59M | $ 105.83M | $ 109.08M |
| Cash Flow | |||||
| Free Cash Flow | $ 3.96M | $ 7.25M | $ 15.51M | $ 15.99M | $ 14.62M |
| Operating Cash Flow | $ 4.62M | $ 7.72M | $ 15.78M | $ 16.56M | $ 14.97M |
| Investing Cash Flow | $ 1.63M | $ -8.10M | $ 31.92M | $ -134.27M | $ -174.00M |
| Financing Cash Flow | $ 28.01M | $ 19.93M | $ -66.31M | $ 110.99M | $ 179.88M |