Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 46.50M | $ 35.57M | $ 39.77M | $ 35.89M | $ 9.05M |
Gross Profit | $ 22.62M | $ 5.08M | $ 22.64M | $ 27.40M | $ 4.46M |
Operating Income | $ -6.94M | $ -15.23M | $ 2.77M | $ 13.19M | $ -2.68M |
EBITDA | $ -6.32M | $ -14.89M | $ 2.77M | $ 13.19M | $ -4.23M |
Net Income | $ -8.13M | $ -14.53M | $ 6.69M | $ 8.53M | $ -6.43M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 4.78M | $ 5.60M | $ 19.18M | $ 15.72M | $ 1.50M |
Total Assets | $ 37.92M | $ 35.44M | $ 40.94M | $ 28.76M | $ 11.86M |
Total Debt | $ 12.51M | $ 12.94M | $ 2.56M | $ 3.19M | $ 6.66M |
Net Debt | $ 7.73M | $ 7.34M | $ -16.62M | $ -12.53M | $ 5.15M |
Total Liabilities | $ 28.68M | $ 25.77M | $ 21.89M | $ 23.06M | $ 17.19M |
Stockholders' Equity | $ 9.23M | $ 9.67M | $ 19.05M | $ 5.71M | $ -5.33M |
Cash Flow | |||||
Free Cash Flow | $ -8.02M | $ -17.79M | $ -1.78M | $ 17.52M | $ -2.42M |
Operating Cash Flow | $ -8.01M | $ -17.68M | $ -1.78M | $ 17.52M | $ -2.42M |
Investing Cash Flow | $ -6.75K | $ -115.27K | $ 0.00 | $ 0.00 | $ 0.00 |
Financing Cash Flow | $ 8.50M | $ 3.69M | $ 4.78M | $ -2.56M | $ 3.59M |