| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 1.76B | $ 1.28B | $ 1.15B | $ 943.75M | $ 724.74M |
| Gross Profit | $ 117.85M | $ 82.80M | $ 95.45M | $ 77.96M | $ 66.11M |
| Operating Income | $ -17.43M | $ -49.15M | $ 5.57M | $ 911.00K | $ 22.07M |
| EBITDA | $ 1.81M | $ -39.35M | $ 23.09M | $ 7.85M | $ 25.94M |
| Net Income | $ -3.97M | $ -5.54M | $ 2.59M | $ -105.00K | $ 21.95M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 72.64M | $ 63.93M | $ 36.78M | $ 27.35M | $ 25.00K |
| Total Assets | $ 470.33M | $ 374.45M | $ 326.23M | $ 248.30M | $ 49.03K |
| Total Debt | $ 147.37M | $ 128.32M | $ 127.13M | $ 63.69M | $ 0.00 |
| Net Debt | $ 84.52M | $ 99.79M | $ 100.20M | $ 36.34M | $ -25.00K |
| Total Liabilities | $ 362.32M | $ 303.74M | $ 264.21M | $ 22.26M | $ 24.87K |
| Stockholders' Equity | $ 18.77M | $ -161.73M | $ 62.02M | $ 312.62M | $ 24.17K |
| Cash Flow | |||||
| Free Cash Flow | $ -25.90M | $ -30.40M | $ -13.98M | $ -34.66M | $ 25.02M |
| Operating Cash Flow | $ -4.94M | $ -18.12M | $ -6.78M | $ -26.34M | $ 37.24M |
| Investing Cash Flow | $ -2.41M | $ -35.40M | $ -13.99M | $ -333.50M | $ -14.67M |
| Financing Cash Flow | $ 41.66M | $ 55.13M | $ 15.35M | $ 335.53M | $ 16.26M |