| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 96.91M | $ 97.10M | $ 103.35M | $ 104.04M | $ 89.06M |
| Gross Profit | $ 33.30M | $ 33.09M | $ 38.10M | $ 39.81M | $ 37.16M |
| Operating Income | $ 14.31M | $ 14.67M | $ 10.80M | $ 26.26M | $ 23.47M |
| EBITDA | $ 15.70M | $ 15.77M | $ 11.65M | $ 27.03M | $ 24.39M |
| Net Income | $ 10.84M | $ 11.63M | $ 6.24M | $ 20.95M | $ 19.05M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 15.96M | $ 16.93M | $ 26.74M | $ 8.15M | $ 7.19M |
| Total Assets | $ 186.24M | $ 171.92M | $ 163.58M | $ 136.86M | $ 106.05M |
| Total Debt | $ 7.95M | $ 7.33M | $ 6.81M | $ 5.18M | $ 3.22M |
| Net Debt | $ -8.01M | $ -9.60M | $ -19.92M | $ -2.97M | $ -3.97M |
| Total Liabilities | $ 27.26M | $ 25.08M | $ 24.90M | $ 29.09M | $ 21.31M |
| Stockholders' Equity | $ 158.98M | $ 146.33M | $ 138.12M | $ 106.81M | $ 84.74M |
| Cash Flow | |||||
| Free Cash Flow | $ 14.50M | $ -2.41M | $ -11.86M | $ -904.89K | $ -10.79M |
| Operating Cash Flow | $ 14.64M | $ 2.28M | $ -9.16M | $ -54.66K | $ 5.33M |
| Investing Cash Flow | $ -20.42M | $ -12.46M | $ -8.62M | $ -833.82K | $ -16.09M |
| Financing Cash Flow | $ 6.21M | $ 706.13K | $ 37.25M | $ 1.86M | $ 1.71M |