Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 140.18M | $ 136.22M | $ 110.12M | $ 97.43M | $ 82.35M |
Gross Profit | $ 19.89M | $ 17.25M | $ 14.85M | $ 14.51M | $ 11.56M |
Operating Income | $ 2.93M | $ 969.00K | $ -436.00K | $ 1.26M | $ -330.00K |
EBITDA | $ 2.93M | $ 3.10M | $ 3.54M | $ 8.47M | $ 2.96M |
Net Income | $ -1.68M | $ -1.60M | $ -2.49M | $ 2.92M | $ 1.67M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 9.68M | $ 7.88M | $ 21.65M | $ 11.62M | $ 11.61M |
Total Assets | $ 119.38M | $ 129.34M | $ 104.14M | $ 79.50M | $ 60.71M |
Total Debt | $ 6.40M | $ 15.82M | $ 16.14M | $ 16.88M | $ 19.26M |
Net Debt | $ -3.28M | $ 7.94M | $ -5.51M | $ 5.26M | $ 7.66M |
Total Liabilities | $ 99.80M | $ 106.88M | $ 84.57M | $ 60.22M | $ 45.93M |
Stockholders' Equity | $ 19.58M | $ 22.47M | $ 19.57M | $ 19.29M | $ 14.78M |
Cash Flow | |||||
Free Cash Flow | $ 921.00K | $ -13.23M | $ 10.75M | $ 1.41M | $ 2.11M |
Operating Cash Flow | $ 2.00M | $ -11.09M | $ 13.79M | $ 4.24M | $ 3.65M |
Investing Cash Flow | $ -1.06M | $ -2.14M | $ -3.03M | $ -2.81M | $ 427.00K |
Financing Cash Flow | $ 820.00K | $ -614.00K | $ -1.38M | $ -1.28M | $ 2.74M |