Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 12.53M | $ 0.00 | $ 0.00 | $ 40.02M | $ 33.87M |
Gross Profit | $ 6.29M | $ 0.00 | $ 0.00 | $ 8.87M | $ 8.83M |
Operating Income | $ -7.56M | $ -19.85M | $ -3.15M | $ -3.22M | $ -9.00M |
EBITDA | $ -4.97M | $ -3.29M | $ -3.15M | $ 1.90M | $ -4.30M |
Net Income | $ -6.25M | $ -7.81M | $ 10.99M | $ -16.89M | $ -8.50M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 7.18M | $ 5.00K | $ 61.00K | $ 705.00K | $ 379.00K |
Total Assets | $ 82.44M | $ 18.49M | $ 46.76M | $ 15.16M | $ 24.35M |
Total Debt | $ 13.07M | $ 707.00K | $ 7.67M | $ 6.64M | $ 6.63M |
Net Debt | $ 5.89M | $ 702.00K | $ 7.61M | $ 5.94M | $ 6.25M |
Total Liabilities | $ 57.63M | $ 21.80M | $ 44.45M | $ 23.84M | $ 21.98M |
Stockholders' Equity | $ 20.89M | $ -3.31M | $ 2.31M | $ -8.68M | $ 2.37M |
Cash Flow | |||||
Free Cash Flow | $ 1.78M | $ 1.46M | $ -3.06M | $ -7.02M | $ -1.45M |
Operating Cash Flow | $ 1.78M | $ 1.46M | $ -3.06M | $ -5.29M | $ -617.00K |
Investing Cash Flow | $ 5.85M | $ -155.00K | $ -1.51M | $ -1.72M | $ -834.00K |
Financing Cash Flow | $ 6.09M | $ -1.44M | $ 3.98M | $ 7.37M | $ 1.40M |