Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 62.42M | $ 66.32M | $ 121.71M | $ 222.04M | $ 153.92M |
Gross Profit | $ 2.37M | $ 2.93M | $ 8.40M | $ 12.59M | $ 9.38M |
Operating Income | $ -4.73M | $ -6.12M | $ -554.00K | $ 4.30M | $ 3.43M |
EBITDA | $ -4.51M | $ -5.56M | $ 124.00K | $ 4.95M | $ 4.07M |
Net Income | $ -7.95M | $ -9.75M | $ -1.58M | $ 2.17M | $ 2.02M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 2.56M | $ 2.54M | $ 2.34M | $ 7.67M | $ 6.04M |
Total Assets | $ 49.26M | $ 54.19M | $ 65.81M | $ 77.20M | $ 67.79M |
Total Debt | $ 15.49M | $ 12.89M | $ 11.60M | $ 17.56M | $ 13.69M |
Net Debt | $ 12.93M | $ 10.36M | $ 9.25M | $ 9.89M | $ 7.65M |
Total Liabilities | $ 34.14M | $ 31.59M | $ 31.33M | $ 42.87M | $ 35.84M |
Stockholders' Equity | $ 15.12M | $ 22.60M | $ 34.48M | $ 34.33M | $ 31.95M |
Cash Flow | |||||
Free Cash Flow | $ 81.00K | $ -9.55M | $ 419.00K | $ -182.00K | $ -3.56M |
Operating Cash Flow | $ 2.17M | $ -7.24M | $ 2.33M | $ -125.00K | $ -2.94M |
Investing Cash Flow | $ -2.45M | $ -1.77M | $ -2.81M | $ -408.00K | $ -292.00K |
Financing Cash Flow | $ -184.00K | $ 9.52M | $ -4.73M | $ 1.98M | $ 3.58M |