| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 278.38M | $ 263.24M | $ 284.68M | $ 203.88M | $ 150.41M |
| Gross Profit | $ 79.78M | $ 76.70M | $ 82.93M | $ 53.12M | $ 38.85M |
| Operating Income | $ 22.32M | $ 23.69M | $ 28.80M | $ 14.14M | $ -10.95M |
| EBITDA | $ 24.51M | $ 24.81M | $ 29.89M | $ 15.38M | $ -8.40M |
| Net Income | $ 13.33M | $ 16.83M | $ 20.89M | $ 10.99M | $ -8.87M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 4.73M | $ 6.28M | $ 339.00K | $ 235.00K | $ 734.00K |
| Total Assets | $ 132.08M | $ 120.48M | $ 87.96M | $ 72.85M | $ 68.34M |
| Total Debt | $ 42.18M | $ 34.00M | $ 13.76M | $ 18.22M | $ 16.77M |
| Net Debt | $ 37.45M | $ 27.71M | $ 13.42M | $ 17.99M | $ 16.04M |
| Total Liabilities | $ 98.59M | $ 94.69M | $ 56.00M | $ 46.88M | $ 46.10M |
| Stockholders' Equity | $ 33.48M | $ 25.79M | $ 31.96M | $ 25.97M | $ 22.24M |
| Cash Flow | |||||
| Free Cash Flow | $ 3.60M | $ 9.55M | $ 27.55M | $ 347.00K | $ 24.74M |
| Operating Cash Flow | $ 6.17M | $ 12.48M | $ 28.44M | $ 915.00K | $ 25.20M |
| Investing Cash Flow | $ -2.57M | $ -2.54M | $ -4.98M | $ 6.29M | $ -419.00K |
| Financing Cash Flow | $ -4.83M | $ -3.85M | $ -23.13M | $ -7.55M | $ -25.63M |