| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 27.03M | $ 18.82M | $ 18.89M | $ 18.51M | $ 22.27M |
| Gross Profit | $ 0.00 | $ 9.98M | $ 16.68M | $ 16.94M | $ 18.73M |
| Operating Income | $ -1.43M | $ -6.40M | $ -319.00K | $ 21.00K | $ 3.05M |
| EBITDA | $ -1.43M | $ -5.91M | $ 281.00K | $ 675.00K | $ 3.71M |
| Net Income | $ -881.00K | $ -6.79M | $ -148.00K | $ 85.00K | $ 1.32M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 0.00 | $ 120.78M | $ 140.52M | $ 177.74M | $ 146.68M |
| Total Assets | $ 572.87M | $ 557.61M | $ 543.02M | $ 539.64M | $ 516.76M |
| Total Debt | $ 91.92M | $ 71.01M | $ 71.46M | $ 55.44M | $ 68.40M |
| Net Debt | $ 91.92M | $ 59.79M | $ 45.44M | $ -9.86M | $ -19.58M |
| Total Liabilities | $ 501.76M | $ 484.85M | $ 467.65M | $ 448.75M | $ 456.75M |
| Stockholders' Equity | $ 71.11M | $ 72.76M | $ 75.36M | $ 90.89M | $ 60.01M |
| Cash Flow | |||||
| Free Cash Flow | $ 355.00K | $ -1.52M | $ 2.40M | $ 2.53M | $ 978.00K |
| Operating Cash Flow | $ 540.00K | $ -709.00K | $ 2.58M | $ 2.78M | $ 1.27M |
| Investing Cash Flow | $ -19.49M | $ -29.32M | $ -55.14M | $ -50.53M | $ -6.48M |
| Financing Cash Flow | $ 14.29M | $ 14.94M | $ 14.10M | $ 22.10M | $ 86.03M |