Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 42.80M | $ 36.85M | $ 15.75M | $ 19.80M | $ 40.78M |
Gross Profit | $ 14.49M | $ 6.10M | $ 10.53M | $ 15.65M | $ 31.61M |
Operating Income | $ -14.45M | $ -18.18M | $ -12.47M | $ -5.59M | $ -12.26M |
EBITDA | $ -4.08M | $ -7.31M | $ -8.13M | $ -1.68M | $ -3.22M |
Net Income | $ -18.95M | $ -22.96M | $ -11.49M | $ -6.14M | $ -10.76M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 3.19M | $ 4.44M | $ 3.45M | $ 8.08M | $ 38.16M |
Total Assets | $ 140.11M | $ 157.32M | $ 158.51M | $ 136.83M | $ 123.65M |
Total Debt | $ 93.96M | $ 91.50M | $ 73.61M | $ 37.30M | $ 19.59M |
Net Debt | $ 90.77M | $ 87.07M | $ 70.16M | $ 29.22M | $ -18.58M |
Total Liabilities | $ 106.14M | $ 106.12M | $ 84.33M | $ 51.16M | $ 31.84M |
Stockholders' Equity | $ 34.45M | $ 51.56M | $ 74.52M | $ 85.94M | $ 91.90M |
Cash Flow | |||||
Free Cash Flow | $ 0.00 | $ -12.18M | $ -39.31M | $ -45.86M | $ -15.83M |
Operating Cash Flow | $ 0.00 | $ -3.07M | $ -7.19M | $ 2.31M | $ -2.90M |
Investing Cash Flow | $ 0.00 | $ -9.11M | $ -32.13M | $ -47.56M | $ -12.55M |
Financing Cash Flow | $ 0.00 | $ 13.16M | $ 34.69M | $ 15.17M | $ -2.99M |