Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 10.11M | $ 10.07M | $ 11.57M | $ 11.32M | $ 20.05M |
Gross Profit | $ 6.19M | $ 3.85M | $ 3.69M | $ 2.56M | $ 8.25M |
Operating Income | $ 7.93M | $ 7.25M | $ -5.37M | $ -2.96M | $ 4.11M |
EBITDA | $ 12.59M | $ 3.68M | $ 15.24M | $ 28.61M | $ 21.45M |
Net Income | $ 6.19M | $ -2.12M | $ -9.56M | $ -26.58M | $ -16.99M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 4.94M | $ 25.78M | $ 11.17M | $ 3.58M | $ 40.47M |
Total Assets | $ 122.97M | $ 143.91M | $ 175.76M | $ 217.21M | $ 202.80M |
Total Debt | $ 62.61M | $ 89.64M | $ 112.92M | $ 148.03M | $ 107.13M |
Net Debt | $ 57.67M | $ 86.08M | $ 104.60M | $ 144.44M | $ 75.40M |
Total Liabilities | $ 66.94M | $ 94.17M | $ 121.62M | $ 159.37M | $ 119.57M |
Stockholders' Equity | $ 56.03M | $ 49.75M | $ 54.14M | $ 57.84M | $ 83.23M |
Cash Flow | |||||
Free Cash Flow | $ 4.80M | $ -5.80M | $ 10.17M | $ -73.38M | $ 48.87M |
Operating Cash Flow | $ 4.80M | $ -2.83M | $ 10.56M | $ 1.45M | $ 7.39M |
Investing Cash Flow | $ 23.15M | $ 17.48M | $ 22.73M | $ -71.09M | $ 34.29M |
Financing Cash Flow | $ -26.56M | $ -19.42M | $ -28.56M | $ 41.49M | $ -15.26M |