| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 50.96M | $ 57.90M | $ 40.21M | $ 19.85M | $ 12.48M |
| Gross Profit | $ -181.11K | $ 788.65K | $ 3.64M | $ 2.62M | $ 3.36M |
| Operating Income | $ -12.49M | $ -6.18M | $ 459.83K | $ 583.38K | $ 2.00M |
| EBITDA | $ -11.10M | $ -2.38M | $ 4.24M | $ 2.95M | $ 3.03M |
| Net Income | $ -14.04M | $ -5.63M | $ 2.23M | $ 1.30M | $ 2.34M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 317.32K | $ 195.50K | $ 18.05M | $ 3.29M | $ 1.57M |
| Total Assets | $ 98.36M | $ 126.20M | $ 94.94M | $ 68.96M | $ 31.44M |
| Total Debt | $ 0.00 | $ 7.29M | $ 4.20M | $ 1.59M | $ 1.75M |
| Net Debt | $ -317.32K | $ 7.09M | $ -13.85M | $ 1.40M | $ 178.31K |
| Total Liabilities | $ 1.45M | $ 22.63M | $ 31.16M | $ 6.28M | $ 8.32M |
| Stockholders' Equity | $ 96.91M | $ 103.56M | $ 63.78M | $ 62.68M | $ 23.12M |
| Cash Flow | |||||
| Free Cash Flow | $ -2.37M | $ -30.85M | $ -11.43M | $ -15.78M | $ -1.84M |
| Operating Cash Flow | $ -2.37M | $ -30.16M | $ -7.51M | $ -11.59M | $ -1.82M |
| Investing Cash Flow | $ 1.57M | $ -1.45M | $ 2.17M | $ -27.92M | $ -875.83K |
| Financing Cash Flow | $ 925.83K | $ 13.43M | $ 24.94M | $ 38.02M | $ 2.62M |