$60.38M
Revenue
$8.97M
Net Income
50.85%
Gross Margin
16.33%
Op. Margin
$-2.24M
Free Cash Flow
| Breakdown | TTM (Sep 30, 2024) |
FY 2023 (Dec 31, 2023) |
FY 2022 (Dec 31, 2022) |
FY 2021 (Dec 31, 2021) |
FY 2020 (Dec 31, 2020) |
FY 2019 (Dec 31, 2019) |
FY 2018 (Dec 31, 2018) |
FY 2017 (Dec 31, 2017) |
FY 2015 (Mar 31, 2016) |
FY 2014 (Mar 31, 2015) |
FY 2013 (Mar 31, 2014) |
FY 2012 (Mar 31, 2013) |
FY 2011 (Mar 31, 2012) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | $60.38M | $58.21M | $45.94M | $26.36M | $21.46M | $38.98M | $45.61M | $38.29M | $27.07M | $51.18M | $35.39M | $16.89M | $15.93M |
| Revenue Growth % | 3.7% | 26.7% | 74.3% | 22.8% | -45.0% | -14.5% | 19.1% | 41.4% | -47.1% | 44.6% | 109.6% | 6.0% | nan% |
| Cost of Revenue | $29.68M | $27.68M | $24.29M | $14.96M | $11.93M | $19.45M | $22.71M | $18.02M | $13.43M | $23.96M | $15.35M | $8.08M | $6.89M |
| Gross Profit | $30.71M | $30.53M | $21.65M | $11.40M | $9.53M | $19.53M | $22.90M | $20.26M | $13.64M | $27.22M | $20.04M | $8.81M | $9.04M |
| Gross Margin % | 50.9% | 52.5% | 47.1% | 43.3% | 44.4% | 50.1% | 50.2% | 52.9% | 50.4% | 53.2% | 56.6% | 52.2% | 56.7% |
| Operating Expenses | $20.85M | $18.68M | $16.46M | $13.42M | $12.61M | $16.36M | $14.93M | $13.42M | $13.68M | $18.69M | $11.37M | $6.66M | $4.67M |
| Research & Development | $1.09M | $917.12K | $1.43M | $1.12M | $1.30M | $1.93M | $1.40M | $1.22M | $899.01K | $1.83M | $703.27K | $315.05K | - |
| Operating Income | $9.86M | $11.85M | $5.19M | $-2.02M | $-3.08M | $3.16M | $7.97M | $6.84M | $-39.92K | $8.54M | $8.67M | $2.15M | $4.37M |
| Operating Margin % | 16.3% | 20.4% | 11.3% | -7.6% | -14.4% | 8.1% | 17.5% | 17.9% | -0.1% | 16.7% | 24.5% | 12.7% | 27.4% |
| Interest Expense | $19.73K | $9.45K | $18.01K | $3.21K | $6.09K | $6.50K | - | - | - | - | $-2.69K | - | $20.37K |
| Interest Income | $382.71K | $390.03K | $177.12K | $133.20K | $181.25K | $283.48K | $501.43K | $180.32K | $37.28K | $26.01K | $5.86K | $25.94K | $375.00 |
| Other Income/Expense | $-41.70K | $-57.09K | $-3.63K | $8.71K | $-67.08K | $5.04K | $-7.41K | $40.99K | - | - | - | $18.13K | $-16.39K |
| Income Before Tax | $10.43M | $12.45M | $5.69M | $-1.68M | $-2.66M | $3.57M | $8.60M | $7.12M | $162.57K | $8.59M | $8.68M | $2.16M | $4.35M |
| Income Tax Expense | $1.46M | $1.67M | $1.74M | $-629.36K | $-483.57K | $1.55M | $2.52M | $2.67M | $127.83K | $2.84M | $3.07M | $730.90K | $1.16M |
| Net Income | $8.97M | $10.78M | $3.95M | $-1.05M | $-2.18M | $2.02M | $6.08M | $4.45M | $34.74K | $5.75M | $5.61M | $1.43M | $3.19M |
| Net Margin % | 14.9% | 18.5% | 8.6% | -4.0% | -10.1% | 5.2% | 13.3% | 11.6% | 0.1% | 11.2% | 15.8% | 8.5% | 20.0% |
| Basic EPS | 0.19 | 0.23 | 0.08 | -0.02 | -0.05 | 0.04 | 0.13 | 0.09 | 0.00 | 0.11 | 0.12 | 0.03 | 0.07 |
| Diluted EPS | 0.18 | 0.22 | 0.08 | -0.02 | -0.05 | 0.04 | 0.12 | 0.09 | 0.00 | 0.11 | 0.12 | 0.03 | 0.07 |
| Basic Shares Outstanding | 46.8M | 47.4M | 47.2M | 48.1M | 47.8M | 47.5M | 48.5M | 49.4M | 53.2M | 51.6M | 46.2M | 45.1M | 45.0M |
| Diluted Shares Outstanding | 48.7M | 49.1M | 48.4M | 48.1M | 47.8M | 48.1M | 49.2M | 49.9M | 53.6M | 51.7M | 46.8M | 45.4M | 45.2M |
| Breakdown | FY 2023 (Dec 31, 2023) |
FY 2022 (Dec 31, 2022) |
FY 2021 (Dec 31, 2021) |
FY 2020 (Dec 31, 2020) |
FY 2019 (Dec 31, 2019) |
FY 2018 (Dec 31, 2018) |
FY 2017 (Dec 31, 2017) |
FY 2015 (Mar 31, 2016) |
FY 2014 (Mar 31, 2015) |
FY 2013 (Mar 31, 2014) |
FY 2012 (Mar 31, 2013) |
FY 2011 (Mar 31, 2012) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Cash Equivalents | $10.77M | $7.38M | $8.19M | $9.15M | $7.36M | $10.10M | $11.45M | $21.29M | $14.14M | $4.46M | $808.77K | $1.91M |
| Short-term Investments | $2.80M | $1.15M | $1.01M | $2.39M | $1.22M | $961.26K | $300.82K | - | - | - | - | - |
| Accounts Receivable | $14.01M | $10.89M | $6.26M | $3.72M | $5.60M | $6.89M | $8.07M | $4.13M | $9.46M | $8.87M | $5.88M | $4.24M |
| Inventory | $14.06M | $10.29M | $7.19M | $8.41M | $9.57M | $9.66M | $6.45M | $11.05M | $11.77M | $6.58M | $3.46M | $1.97M |
| Total Current Assets | $44.47M | $32.03M | $24.24M | $25.84M | $28.10M | $31.85M | $30.71M | $37.06M | $35.49M | $20.36M | $10.15M | $8.14M |
| Property Plant & Equipment | $10.78M | $10.42M | $11.19M | $12.02M | $12.07M | $8.02M | $7.20M | $8.23M | $9.28M | $4.39M | $2.23M | $1.98M |
| Goodwill | $2.58M | $2.58M | $2.58M | $2.58M | $2.58M | $997.70K | $997.70K | $997.70K | $997.70K | - | - | - |
| Intangible Assets | $1.10M | $1.27M | $1.55M | $1.77M | $1.99M | $429.96K | $494.79K | $529.30K | $594.02K | - | - | - |
| Long-term Investments | $6.43M | $7.50M | $8.26M | $6.06M | $7.40M | $7.98M | $8.52M | - | - | - | - | - |
| Other Non-current Assets | - | - | - | - | - | - | $17.28M | - | - | - | - | - |
| Total Assets | $66.29M | $53.93M | $48.04M | $48.32M | $52.25M | $49.36M | $47.99M | $47.27M | $46.86M | $24.75M | $12.39M | $10.13M |
| Accounts Payable | $2.70M | $2.96M | $1.82M | $1.18M | $2.63M | $1.18M | $1.78M | $893.82K | $1.04M | $1.46M | $1.50M | $645.22K |
| Accrued Liabilities | $4.54M | $3.57M | $1.87M | $1.20M | $2.09M | $1.45M | $1.04M | $620.78K | $332.23K | $193.73K | $189.49K | $251.14K |
| Total Current Liabilities | $9.10M | $6.79M | $3.73M | $2.42M | $5.19M | $4.11M | $3.94M | $1.85M | $1.72M | $3.37M | $1.92M | $1.49M |
| Deferred Tax Liabilities | $52.62K | $488.86K | $136.11K | $522.87K | $439.27K | - | - | - | - | - | - | - |
| Total Liabilities | $9.46M | $7.35M | $3.90M | $2.95M | $5.68M | $4.11M | $3.94M | $2.48M | $2.35M | $3.37M | $1.92M | $1.49M |
| Common Stock | $53.05K | $52.14K | $51.72K | $51.38K | $50.82K | $49.71K | $53.93K | $53.26K | $53.20K | $47.84K | $45.25K | $45.00K |
| Retained Earnings | $36.20M | $25.43M | $21.48M | $22.53M | $24.71M | $22.68M | $25.55M | $20.85M | $20.82M | $15.07M | $9.46M | $8.03M |
| Treasury Stock | - | $7.34M | $6.11M | $5.35M | $5.35M | $2.61M | $6.89M | - | - | - | - | - |
| Total Stockholders Equity | $56.84M | $46.58M | $44.14M | $45.37M | $46.57M | $45.26M | $44.05M | $44.79M | $44.50M | $21.38M | $10.46M | $8.63M |
| Total Liabilities & Equity | $66.29M | $53.93M | $48.04M | $48.32M | $52.25M | $49.36M | $47.99M | $47.27M | $46.86M | $24.75M | $12.39M | $10.13M |
| Breakdown | TTM (Sep 30, 2024) |
FY 2023 (Dec 31, 2023) |
FY 2022 (Dec 31, 2022) |
FY 2021 (Dec 31, 2021) |
FY 2020 (Dec 31, 2020) |
FY 2019 (Dec 31, 2019) |
FY 2018 (Dec 31, 2018) |
FY 2017 (Dec 31, 2017) |
FY 2015 (Mar 31, 2016) |
FY 2014 (Mar 31, 2015) |
FY 2013 (Mar 31, 2014) |
FY 2012 (Mar 31, 2013) |
FY 2011 (Mar 31, 2012) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | $12.47M | $10.78M | $3.95M | $-1.05M | $-2.18M | $2.02M | $6.08M | $4.45M | $34.74K | $5.75M | $5.61M | $1.43M | $3.19M |
| Depreciation & Amortization | $1.90M | $1.11M | $1.10M | $1.26M | $1.18M | $1.47M | $896.68K | $889.72K | - | - | - | - | - |
| Change in Receivables | $3.22M | $3.13M | $4.75M | $2.60M | $-2.27M | $-1.97M | $-911.98K | $2.59M | $5.11M | $-912.61K | $-3.26M | $-1.49M | $2.05M |
| Change in Inventory | $7.45M | $3.71M | $3.24M | $-1.25M | $-1.22M | $-1.63M | $3.42M | $-1.35M | $641.41K | $-5.47M | $-3.25M | $-1.53M | $703.22K |
| Operating Cash Flow | $1.27M | $7.06M | $516.08K | $648.93K | $264.40K | $7.71M | $5.55M | $7.71M | $7.33M | $685.08K | $2.03M | $-370.59K | $1.60M |
| Capital Expenditure | $3.50M | $1.23M | $601.01K | $168.53K | $1.55M | $4.66M | $1.93M | $611.06K | $62.47K | $6.17M | $2.66M | $550.62K | $1.49M |
| Acquisitions | - | - | - | - | - | $4.38M | - | - | - | - | - | - | - |
| Investing Cash Flow | $-2.48M | $-1.27M | $10.66K | $-817.50K | $1.77M | $-7.44M | $-1.57M | $-805.51K | $96.18K | $-6.91M | $-2.63M | $-536.85K | $-1.49M |
| Stock Repurchased | - | $1.99M | $1.23M | $754.57K | - | $2.74M | $4.67M | $3.31M | - | - | - | - | - |
| Financing Cash Flow | $-4.50M | $-2.45M | $-1.38M | $-836.14K | $-210.44K | $-3.05M | $-5.23M | $-3.24M | $-39.34K | $16.75M | $4.45M | - | - |
| Net Change in Cash | $-5.79M | $3.38M | $-803.69K | $-960.04K | $1.79M | $-2.74M | $-1.34M | $3.77M | $7.15M | $9.69M | $3.65M | $-1.11M | $225.49K |
SEC Filing Format - Data shown as it appears in the Q3 2024 (10-Q) filing
Period ended: Sep 30, 2024
Condensed Consolidated Statements of Operations
| Description | Sep 30, 2024 | Sep 30, 2024 | ||
|---|---|---|---|---|
| Current | Prior Year | Current YTD | Prior Year YTD | |
| Total Revenue | $17.20M | - | $46.00M | - |
| Cost of Revenue | $8.92M | - | $23.10M | - |
| Gross Profit | $8.28M | - | $22.90M | - |
| Operating Expenses | $5.53M | - | $15.82M | - |
| Research & Development | $337.60K | - | $952.67K | - |
| Operating Income | $2.75M | - | $7.08M | - |
| Interest Expense | $2.36K | - | $7.96K | - |
| Interest Income | $93.30K | - | $248.54K | - |
| Other Income/Expense | $8.97K | - | $-11.32K | - |
| Income Before Tax | $2.94M | - | $7.53M | - |
| Income Tax Expense | $752.40K | - | $1.85M | - |
| Net Income | $2.18M | $2.86M | $5.68M | - |
| Basic EPS | 0.05 | - | 0.12 | - |
| Diluted EPS | 0.04 | - | 0.12 | - |
| Basic Shares Outstanding | $46.81M | - | $46.94M | - |
| Diluted Shares Outstanding | $48.74M | - | $48.87M | - |
Condensed Consolidated Balance Sheets
| Description | Sep 30, 2024 | Dec 31, 2023 |
|---|---|---|
| Cash & Cash Equivalents | $7.96M | $10.77M |
| Short-term Investments | $2.34M | $2.80M |
| Accounts Receivable | $16.43M | $14.01M |
| Inventory | $17.19M | $14.06M |
| Total Current Assets | $47.30M | $44.47M |
| Property Plant & Equipment | $11.33M | $10.78M |
| Goodwill | $2.58M | $2.58M |
| Intangible Assets | $998.74K | $1.10M |
| Long-term Investments | $6.58M | $6.43M |
| Total Assets | $69.60M | $66.29M |
| Accounts Payable | $2.17M | $2.70M |
| Accrued Liabilities | $4.73M | $4.54M |
| Total Current Liabilities | $7.58M | $9.10M |
| Deferred Tax Liabilities | $53.32K | $52.62K |
| Total Liabilities | $7.87M | $9.46M |
| Common Stock | $53.69K | $53.05K |
| Retained Earnings | $41.88M | $36.20M |
| Total Stockholders Equity | $61.73M | $56.84M |
| Total Liabilities & Equity | $69.60M | $66.29M |
Condensed Consolidated Statements of Cash Flows
| Description | Sep 30, 2024 | Sep 30, 2024 | ||
|---|---|---|---|---|
| Current | Prior Year | Current YTD | Prior Year YTD | |
| Net Income | $2.18M | $2.86M | $5.68M | - |
| Depreciation & Amortization | - | - | $802.84K | - |
| Change in Receivables | - | - | $2.35M | - |
| Change in Inventory | - | - | $3.17M | - |
| Operating Cash Flow | - | - | $-222.74K | - |
| Capital Expenditure | - | - | $1.40M | - |
| Investing Cash Flow | - | - | $-611.15K | - |
| Stock Repurchased | - | - | $1.65M | - |
| Financing Cash Flow | - | - | $-1.93M | - |
| Net Change in Cash | - | - | $-2.80M | - |
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.