Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 317.52M | $ 396.05M | $ 487.50M | $ 300.82M | $ 174.81M |
Gross Profit | $ 3.89M | $ 44.68M | $ 46.07M | $ 914.00K | $ -2.05M |
Operating Income | $ -4.31M | $ 37.95M | $ 39.08M | $ -5.61M | $ -7.85M |
EBITDA | $ -1.29M | $ 40.80M | $ 42.02M | $ -3.86M | $ -4.99M |
Net Income | $ -8.64M | $ 31.01M | $ 32.89M | $ -19.04M | $ -14.46M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 81.00K | $ 18.71M | $ 630.00K | $ 119.00K | $ 673.00K |
Total Assets | $ 110.34M | $ 106.08M | $ 83.90M | $ 66.31M | $ 69.30M |
Total Debt | $ 45.92M | $ 48.49M | $ 49.84M | $ 64.20M | $ 58.66M |
Net Debt | $ 45.84M | $ 29.78M | $ 49.32M | $ 64.19M | $ 58.11M |
Total Liabilities | $ 68.93M | $ 64.48M | $ 73.32M | $ 89.94M | $ 80.09M |
Stockholders' Equity | $ 32.96M | $ 41.60M | $ 10.59M | $ -23.63M | $ -10.79M |
Cash Flow | |||||
Free Cash Flow | $ -15.72M | $ 19.90M | $ 16.17M | $ -6.06M | $ -4.99M |
Operating Cash Flow | $ -15.67M | $ 20.00M | $ 16.27M | $ -6.06M | $ -3.90M |
Investing Cash Flow | $ -46.00K | $ -102.00K | $ -102.00K | $ 0.00 | $ -1.08M |
Financing Cash Flow | $ -1.92M | $ -2.71M | $ -14.71M | $ 5.00M | $ 5.43M |