| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 106.98M | $ 87.06M | $ 58.83M | $ 48.57M | $ 37.86M |
| Gross Profit | $ 62.22M | $ 56.37M | $ 51.10M | $ 45.28M | $ 33.86M |
| Operating Income | $ 26.06M | $ 19.18M | $ 16.55M | $ 15.81M | $ 4.38M |
| EBITDA | $ 27.04M | $ 20.18M | $ 17.45M | $ 16.57M | $ 5.05M |
| Net Income | $ 19.01M | $ 14.01M | $ 12.24M | $ 11.52M | $ 2.92M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 29.55M | $ 27.62M | $ 52.81M | $ 19.18M | $ 33.09M |
| Total Assets | $ 1.72B | $ 1.49B | $ 1.35B | $ 974.00M | $ 905.56M |
| Total Debt | $ 87.50M | $ 153.50M | $ 189.80M | $ 63.28M | $ 159.00M |
| Net Debt | $ 57.95M | $ 125.88M | $ 136.99M | $ 44.10M | $ 125.91M |
| Total Liabilities | $ 1.61B | $ 1.40B | $ 1.28B | $ 910.34M | $ 853.49M |
| Stockholders' Equity | $ 105.21M | $ 86.61M | $ 71.50M | $ 63.67M | $ 52.07M |
| Cash Flow | |||||
| Free Cash Flow | $ 18.54M | $ 23.09M | $ 17.71M | $ 9.06M | $ -8.22M |
| Operating Cash Flow | $ 18.96M | $ 23.55M | $ 19.22M | $ 23.58M | $ -6.80M |
| Investing Cash Flow | $ -228.45M | $ -164.86M | $ -361.48M | $ -87.08M | $ -423.93M |
| Financing Cash Flow | $ 211.42M | $ 116.11M | $ 375.89M | $ 49.59M | $ 448.02M |