$84.32M
Revenue
$6.16M
Net Income
-
Gross Margin
-
Op. Margin
$64.62M
Free Cash Flow
| Breakdown | TTM (Dec 31, 2025) |
FY 2025 (Dec 31, 2025) |
FY 2024 (Dec 31, 2024) |
FY 2023 (Dec 31, 2023) |
FY 2022 (Dec 31, 2022) |
FY 2021 (Dec 31, 2021) |
|---|---|---|---|---|---|---|
| Total Revenue | $84.32M | $84.32M | $76.35M | $75.76M | $65.56M | $57.12M |
| Revenue Growth % | 0.0% | 10.4% | 0.8% | 15.6% | 14.8% | nan% |
| Operating Expenses | $22.82M | $22.82M | $21.79M | $19.55M | $16.42M | $16.09M |
| Income Tax Expense | $1.73M | $1.73M | $1.66M | $2.15M | $1.79M | $815.92K |
| Net Income | $6.16M | $6.16M | $6.42M | $7.92M | $6.18M | $2.86M |
| Net Margin % | 7.3% | 7.3% | 8.4% | 10.4% | 9.4% | 5.0% |
| Breakdown | FY 2025 (Dec 31, 2025) |
FY 2024 (Dec 31, 2024) |
FY 2023 (Dec 31, 2023) |
FY 2022 (Dec 31, 2022) |
FY 2021 (Dec 31, 2021) |
|---|---|---|---|---|---|
| Cash & Cash Equivalents | $39.50M | $64.34M | $33.84M | $33.54M | $42.53M |
| Total Assets | $689.18M | $686.45M | $672.02M | $665.86M | $659.76M |
| Deferred Tax Liabilities | $6.58M | $4.02M | $4.23M | $2.68M | $8.97M |
| Total Liabilities | $602.61M | $617.40M | $608.01M | $614.21M | $591.36M |
| Retained Earnings | $35.29M | $37.20M | $30.79M | $23.10M | $16.92M |
| Treasury Stock | - | - | - | $893.95K | $893.95K |
| Total Stockholders Equity | $86.57M | $69.05M | $64.02M | $51.65M | $68.39M |
| Total Liabilities & Equity | $689.18M | $686.45M | $672.02M | $665.86M | $659.76M |
| Breakdown | TTM (Dec 31, 2025) |
FY 2025 (Dec 31, 2025) |
FY 2024 (Dec 31, 2024) |
FY 2023 (Dec 31, 2023) |
FY 2022 (Dec 31, 2022) |
FY 2021 (Dec 31, 2021) |
|---|---|---|---|---|---|---|
| Net Income | $6.16M | $6.16M | $6.42M | $7.92M | $6.18M | $2.86M |
| Depreciation & Amortization | - | $11.31M | $8.41M | - | - | - |
| Deferred Income Tax | $-483.11K | $-483.11K | $162.87K | $368.31K | $1.03M | $892.43K |
| Change in Receivables | $-151.41K | $-2.17K | $109.27K | $30.93K | $-485.16K | $-441.27K |
| Operating Cash Flow | $64.62M | $41.60M | $90.01M | $40.39M | $30.04M | $18.94M |
| Sales of Investments | $2.95M | $2.45M | $3.44M | $4.83M | $952.00K | $1.15M |
| Investing Cash Flow | $-71.55M | $-20.81M | $-34.47M | $-4.60M | $-33.74M | $-9.97M |
| Stock Repurchased | - | $85.42K | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - |
| Financing Cash Flow | $-67.69M | $-45.64M | $-25.03M | $-35.50M | $-5.29M | $-6.68M |
| Net Change in Cash | $-74.62M | $-24.85M | $30.50M | $297.02K | $-8.99M | $2.30M |
SEC Filing Format - Data shown as it appears in the Q3 2025 (10-Q) filing
Period ended: Sep 30, 2025
Condensed Consolidated Statements of Operations
| Description | Sep 30, 2025 | Sep 30, 2025 | ||
|---|---|---|---|---|
| Current | Prior Year | Current YTD | Prior Year YTD | |
| Total Revenue | $21.04M | $19.42M | $63.03M | $56.11M |
| Operating Expenses | $5.28M | $5.48M | $16.98M | $16.19M |
| Income Tax Expense | $541.21K | $447.61K | $1.43M | $1.33M |
| Net Income | $1.99M | $1.94M | $5.06M | $5.13M |
Condensed Consolidated Balance Sheets
| Description | Sep 30, 2025 | Dec 31, 2024 |
|---|---|---|
| Cash & Cash Equivalents | $32.85M | $64.34M |
| Total Assets | $690.01M | $686.45M |
| Deferred Tax Liabilities | $5.49M | $4.02M |
| Total Liabilities | $609.98M | $617.40M |
| Retained Earnings | $42.26M | $37.20M |
| Total Stockholders Equity | $80.04M | $69.05M |
| Total Liabilities & Equity | $690.01M | $686.45M |
Condensed Consolidated Statements of Cash Flows
| Description | Sep 30, 2025 | Sep 30, 2025 | ||
|---|---|---|---|---|
| Current | Prior Year | Current YTD | Prior Year YTD | |
| Net Income | $1.99M | $1.94M | $5.06M | $5.13M |
| Deferred Income Tax | $16.36K | $224.60K | $-107.94K | $709.40K |
| Change in Receivables | - | - | $87.08K | $117.26K |
| Operating Cash Flow | - | - | $26.64M | $89.28M |
| Sales of Investments | - | - | $2.02M | $3.23M |
| Investing Cash Flow | - | - | $-28.38M | $-6.10M |
| Financing Cash Flow | - | - | $-29.75M | $-51.92M |
| Net Change in Cash | - | - | $-31.49M | $31.26M |
All values are in USD (United States Dollars). Data is sourced from SEC EDGAR 10-K filings.
Annual data represents full fiscal year results. FY = Fiscal Year ending.