Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 391.49M | $ 395.62M | $ 301.31M | $ 233.10M | $ 163.91M |
Gross Profit | $ 161.17M | $ 125.45M | $ 99.18M | $ 89.69M | $ 69.41M |
Operating Income | $ 3.85M | $ -50.21M | $ -67.76M | $ -11.58M | $ 5.78M |
EBITDA | $ 3.85M | $ -42.94M | $ -64.11M | $ -9.48M | $ 7.02M |
Net Income | $ -7.65M | $ -16.75M | $ -82.91M | $ -13.85M | $ 4.32M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 6.81M | $ 12.45M | $ 38.99M | $ 18.33M | $ 35.23M |
Total Assets | $ 227.38M | $ 235.78M | $ 225.33M | $ 87.08M | $ 72.54M |
Total Debt | $ 33.67M | $ 109.24M | $ 70.30M | $ 35.00M | $ 14.23M |
Net Debt | $ 26.86M | $ 96.79M | $ 31.31M | $ 16.67M | $ -21.00M |
Total Liabilities | $ 177.89M | $ 189.27M | $ 129.40M | $ 236.57M | $ 175.42M |
Stockholders' Equity | $ 13.17M | $ 13.27M | $ 25.80M | $ -149.49M | $ -102.88M |
Cash Flow | |||||
Free Cash Flow | $ 2.64M | $ -52.19M | $ -146.59M | $ -26.98M | $ 1.79M |
Operating Cash Flow | $ 11.31M | $ -24.97M | $ -116.19M | $ -7.69M | $ 11.55M |
Investing Cash Flow | $ -7.71M | $ -21.51M | $ -30.40M | $ -19.29M | $ -9.76M |
Financing Cash Flow | $ -10.70M | $ 21.40M | $ 167.25M | $ 9.68M | $ 28.81M |