| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 164.46M | $ 158.64M | $ 131.84M | $ 98.27M | $ 107.71M |
| Gross Profit | $ 42.31M | $ 39.20M | $ 29.40M | $ 24.64M | $ 29.16M |
| Operating Income | $ 9.96M | $ 9.47M | $ 129.00K | $ 35.00K | $ 5.70M |
| EBITDA | $ 14.40M | $ 15.04M | $ 4.96M | $ 3.63M | $ 10.39M |
| Net Income | $ 6.31M | $ 7.20M | $ -119.00K | $ -234.00K | $ 5.23M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 6.85M | $ 10.28M | $ 5.71M | $ 8.41M | $ 10.65M |
| Total Assets | $ 220.45M | $ 178.28M | $ 168.43M | $ 159.54M | $ 137.70M |
| Total Debt | $ 58.39M | $ 29.16M | $ 23.51M | $ 23.47M | $ 3.56M |
| Net Debt | $ 51.53M | $ 18.88M | $ 17.80M | $ 15.05M | $ -7.09M |
| Total Liabilities | $ 86.26M | $ 52.85M | $ 52.03M | $ 41.80M | $ 20.78M |
| Stockholders' Equity | $ 134.00M | $ 125.33M | $ 116.28M | $ 117.62M | $ 116.80M |
| Cash Flow | |||||
| Free Cash Flow | $ 14.70M | $ -623.00K | $ -2.94M | $ 1.51M | $ 18.62M |
| Operating Cash Flow | $ 16.64M | $ 1.93M | $ -1.26M | $ 4.33M | $ 21.72M |
| Investing Cash Flow | $ -49.95M | $ -2.55M | $ -1.68M | $ -26.33M | $ -2.98M |
| Financing Cash Flow | $ 29.86M | $ 5.49M | $ 518.00K | $ 19.64M | $ -15.69M |