| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 42.28M | $ 39.71M | $ 37.92M | $ 40.79M | $ 31.35M |
| Gross Profit | $ 13.61M | $ 17.19M | $ 14.05M | $ 18.43M | $ 15.61M |
| Operating Income | $ 9.32M | $ 12.65M | $ 11.41M | $ 12.62M | $ 11.88M |
| EBITDA | $ 9.33M | $ 12.66M | $ 11.42M | $ 13.01M | $ 12.94M |
| Net Income | $ 6.03M | $ 8.26M | $ 8.73M | $ 17.39M | $ 8.93M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 103.76M | $ 98.04M | $ 51.25M | $ 46.16M | $ 23.96M |
| Total Assets | $ 128.02M | $ 119.64M | $ 73.11M | $ 68.68M | $ 47.06M |
| Total Debt | $ 1.05M | $ 1.71M | $ 1.66M | $ 2.03M | $ 0.00 |
| Net Debt | $ -102.71M | $ -96.33M | $ -49.59M | $ -44.13M | $ -23.96M |
| Total Liabilities | $ 3.43M | $ 6.72M | $ 4.27M | $ 4.37M | $ 2.71M |
| Stockholders' Equity | $ 124.59M | $ 112.92M | $ 68.83M | $ 64.31M | $ 44.35M |
| Cash Flow | |||||
| Free Cash Flow | $ 932.25K | $ 10.46M | $ 8.59M | $ 2.36M | $ 12.96M |
| Operating Cash Flow | $ 1.20M | $ 12.72M | $ 8.59M | $ 14.05M | $ 12.96M |
| Investing Cash Flow | $ -271.83K | $ -2.26M | $ 0.00 | $ 6.16M | $ 0.00 |
| Financing Cash Flow | $ 7.45M | $ 39.95M | $ -652.63K | $ 1.86M | $ -4.70M |