Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 100.00M | $ 84.36M | $ 77.01M | $ 87.84M | $ 69.22M |
Gross Profit | $ 81.14M | $ 63.83M | $ 57.41M | $ 15.99M | $ 35.36M |
Operating Income | $ -15.12M | $ -32.80M | $ -34.61M | $ -14.71M | $ -6.55M |
EBITDA | $ 11.24M | $ -14.60M | $ -14.85M | $ -7.98M | $ 9.46M |
Net Income | $ -16.68M | $ -31.48M | $ -32.19M | $ -15.45M | $ -5.27M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 11.54M | $ 16.30M | $ 26.17M | $ 22.22M | $ 18.96M |
Total Assets | $ 163.95M | $ 163.77M | $ 171.40M | $ 122.12M | $ 128.60M |
Total Debt | $ 18.35M | $ 19.66M | $ 2.88M | $ 6.27M | $ 8.99M |
Net Debt | $ 6.81M | $ 3.37M | $ -23.29M | $ -15.95M | $ -9.97M |
Total Liabilities | $ 85.91M | $ 77.31M | $ 61.55M | $ 45.02M | $ 47.21M |
Stockholders' Equity | $ 78.22M | $ 86.61M | $ 109.99M | $ 77.14M | $ 81.39M |
Cash Flow | |||||
Free Cash Flow | $ 18.39M | $ -56.73M | $ -1.97M | $ 21.97M | - |
Operating Cash Flow | $ 45.44M | $ -31.48M | $ 18.58M | $ 25.02M | $ 15.35M |
Investing Cash Flow | $ -27.05M | $ -25.28M | $ -39.85M | $ -14.03M | - |
Financing Cash Flow | $ -8.61M | $ 13.19M | $ 41.54M | $ -6.61M | - |