| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 17.01M | $ 14.74M | $ 11.27M | $ 10.54M | $ 10.50M |
| Gross Profit | $ 9.17M | $ 9.11M | $ 9.72M | $ 9.80M | $ 9.45M |
| Operating Income | $ 1.32M | $ 910.01K | $ 2.31M | $ 2.71M | $ 2.13M |
| EBITDA | $ 0.00 | $ 1.24M | $ 2.69M | $ 3.10M | $ 2.49M |
| Net Income | $ 1.31M | $ 1.02M | $ 2.12M | $ 2.34M | $ 1.77M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 9.20M | $ 13.47M | $ 3.75M | $ 4.86M | $ 4.89M |
| Total Assets | $ 312.38M | $ 312.91M | $ 280.50M | $ 241.56M | $ 209.63M |
| Total Debt | $ 60.78M | $ 56.26M | $ 31.58M | $ 5.00M | $ 11.71M |
| Net Debt | $ 51.58M | $ 42.79M | $ 27.83M | $ 143.00K | $ 6.82M |
| Total Liabilities | $ 302.92M | $ 303.40M | $ 272.47M | $ 220.03M | $ 189.15M |
| Stockholders' Equity | $ 9.46M | $ 9.51M | $ 8.02M | $ 21.53M | $ 20.48M |
| Cash Flow | |||||
| Free Cash Flow | $ 2.45M | $ -417.92K | $ 249.01K | $ 642.58K | $ 718.07K |
| Operating Cash Flow | $ 2.66M | $ 1.42M | $ 2.73M | $ 706.80K | $ 840.52K |
| Investing Cash Flow | $ -6.13M | $ -21.75M | $ -55.24M | $ -31.07M | $ -30.11M |
| Financing Cash Flow | $ -804.75K | $ 30.06M | $ 51.39M | $ 30.34M | $ 30.32M |