| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 23.50M | $ 19.82M | $ 19.19M | $ 20.76M | $ 16.19M |
| Gross Profit | $ 9.50M | $ 6.78M | $ 6.20M | $ 6.36M | $ 5.50M |
| Operating Income | $ 3.64M | $ 2.87M | $ 2.13M | $ 2.63M | $ 2.35M |
| EBITDA | $ 3.98M | $ 3.09M | $ 3.10M | $ 3.23M | $ 2.79M |
| Net Income | $ 3.68M | $ 2.88M | $ 2.71M | $ 2.63M | $ 2.21M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 26.76M | $ 16.70M | $ 7.07M | $ 5.73M | $ 2.84M |
| Total Assets | $ 45.80M | $ 32.90M | $ 20.94M | $ 21.90M | $ 20.82M |
| Total Debt | $ 11.60M | $ 4.11M | $ 0.00 | $ 0.00 | $ 2.65M |
| Net Debt | $ 3.47M | $ -2.82M | $ -4.79M | $ -3.67M | $ 983.72K |
| Total Liabilities | $ 17.25M | $ 8.92M | $ 5.70M | $ 7.87M | $ 10.01M |
| Stockholders' Equity | $ 28.82M | $ 23.98M | $ 15.24M | $ 14.03M | $ 10.80M |
| Cash Flow | |||||
| Free Cash Flow | $ -2.33M | $ 2.99M | $ 1.54M | $ 5.80M | $ 2.36M |
| Operating Cash Flow | $ -1.21M | $ 3.11M | $ 1.58M | $ 5.84M | $ 2.50M |
| Investing Cash Flow | $ -9.51M | $ -7.73M | $ -120.90K | $ -1.07M | $ -1.96M |
| Financing Cash Flow | $ 11.65M | $ 6.91M | $ 121.86K | $ -2.87M | $ -343.91K |