| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 31.23M | $ 20.28M | $ 18.92M | $ 19.99M | $ 20.22M |
| Gross Profit | $ 21.22M | $ 26.68M | $ 18.44M | $ 18.23M | $ 20.22M |
| Operating Income | $ 11.31M | $ 11.48M | $ 8.48M | $ 8.40M | $ 8.85M |
| EBITDA | $ 8.84M | $ -228.00K | $ 9.24M | $ 8.99M | $ 6.78M |
| Net Income | $ 7.21M | $ 7.30M | $ 6.96M | $ 6.83M | $ 5.20M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 0.00 | $ 25.77M | $ 73.02M | $ 63.55M | $ 56.27M |
| Total Assets | $ 581.95M | $ 532.30M | $ 546.40M | $ 477.30M | $ 443.45M |
| Total Debt | $ 13.24M | $ 8.00M | $ 8.00M | $ 8.00M | $ 21.81M |
| Net Debt | $ 13.24M | $ -17.77M | $ -65.02M | $ -55.55M | $ -34.46M |
| Total Liabilities | $ 527.29M | $ 483.63M | $ 505.69M | $ 430.80M | $ 400.28M |
| Stockholders' Equity | $ 54.65M | $ 48.67M | $ 40.72M | $ 46.49M | $ 43.17M |
| Cash Flow | |||||
| Free Cash Flow | $ 7.60M | $ 7.41M | $ 7.29M | $ 14.76M | $ 3.54M |
| Operating Cash Flow | $ 8.33M | $ 8.18M | $ 10.66M | $ 15.69M | $ 4.38M |
| Investing Cash Flow | $ -20.63M | $ -31.56M | $ -74.61M | $ -37.38M | $ -10.88M |
| Financing Cash Flow | $ 41.03M | $ -23.87M | $ 73.42M | $ 28.97M | $ 35.45M |