| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 75.22M | $ 49.62M | $ 33.26M | $ 32.71M | $ 24.56M |
| Gross Profit | $ 75.22M | $ 49.62M | $ 33.26M | $ 32.71M | $ 24.56M |
| Operating Income | $ 14.47M | $ 37.47M | $ 867.22K | $ -3.05M | $ -3.85M |
| EBITDA | $ 14.47M | $ -2.24M | $ 867.22K | $ 0.00 | $ -3.53M |
| Net Income | $ 9.40M | $ 5.33M | $ -948.87K | $ -4.92M | $ -5.01M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 51.46M | $ 56.85M | $ 32.21M | $ 31.91M | $ 24.25M |
| Total Assets | $ 873.47M | $ 985.22M | $ 531.22M | $ 495.21M | $ 415.14M |
| Total Debt | $ 20.77M | $ 20.77M | $ 19.62M | $ 16.52M | $ 16.52M |
| Net Debt | $ -30.69M | $ -36.08M | $ -16.56M | $ -19.83M | $ -8.28M |
| Total Liabilities | $ 827.59M | $ 948.62M | $ 495.59M | $ 452.14M | $ 365.75M |
| Stockholders' Equity | $ 45.88M | $ 36.30M | $ 30.18M | $ 37.02M | $ 43.33M |
| Cash Flow | |||||
| Free Cash Flow | $ 6.12M | $ 38.21M | $ 3.31M | $ 16.78M | $ -54.05M |
| Operating Cash Flow | $ 6.12M | $ 36.09M | $ 3.31M | $ 16.78M | $ -54.05M |
| Investing Cash Flow | $ -10.17M | $ -14.19M | $ -4.04M | $ -4.65M | $ 56.06M |
| Financing Cash Flow | $ -2.31M | $ -255.02K | $ 562.80K | $ -585.25K | $ -10.37M |