| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 84.64M | $ 97.44M | $ 84.17M | $ 75.17M | $ 68.62M |
| Gross Profit | $ 30.29M | $ 29.77M | $ 26.15M | $ 25.49M | $ 28.15M |
| Operating Income | $ 17.08M | $ 17.68M | $ 14.92M | $ 14.78M | $ 13.12M |
| EBITDA | $ 32.48M | $ 30.40M | $ -29.46M | $ 26.58M | $ 20.74M |
| Net Income | $ 11.76M | $ 11.30M | $ -31.73M | $ 10.10M | $ 10.37M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 894.18K | $ 1.51M | $ 4.90M | $ 1.52M | $ 291.07K |
| Total Assets | $ 320.70M | $ 303.73M | $ 290.31M | $ 310.11M | $ 281.68M |
| Total Debt | $ 148.64M | $ 141.17M | $ 137.00M | $ 140.47M | $ 123.82M |
| Net Debt | $ 147.74M | $ 139.66M | $ 130.80M | $ 131.95M | $ 123.53M |
| Total Liabilities | $ 212.56M | $ 203.00M | $ 197.22M | $ 210.41M | $ 192.79M |
| Stockholders' Equity | $ 108.14M | $ 100.73M | $ 93.09M | $ 99.70M | $ 88.89M |
| Cash Flow | |||||
| Free Cash Flow | $ -4.66M | $ -1.51M | $ -9.91M | $ -8.40M | $ -10.09M |
| Operating Cash Flow | $ 17.43M | $ 23.80M | $ 15.55M | $ 11.57M | $ 12.82M |
| Investing Cash Flow | $ -22.03M | $ -27.40M | $ -30.62M | $ -25.85M | $ -30.72M |
| Financing Cash Flow | $ 3.98M | $ 218.94K | $ 18.44M | $ 15.51M | $ 16.56M |