| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 309.94M | $ 526.12M | $ 201.49M | $ 292.87M | $ 467.50M |
| Gross Profit | $ 5.19M | $ 9.95M | $ 2.80M | $ 5.40M | $ 6.68M |
| Operating Income | $ 41.00K | $ 3.16M | $ -1.60M | $ 530.00K | $ 2.63M |
| EBITDA | $ 3.85M | $ 7.85M | $ 562.00K | $ -513.00K | $ 2.92M |
| Net Income | $ -287.00K | $ 2.37M | $ -2.22M | $ -1.78M | $ 831.00K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 22.18M | $ 22.42M | $ 23.37M | $ 14.50M | $ 15.19M |
| Total Assets | $ 71.41M | $ 109.17M | $ 60.87M | $ 37.75M | $ 135.68M |
| Total Debt | $ 485.00K | $ 14.66M | $ 4.61M | $ 5.45M | $ 20.51M |
| Net Debt | $ -21.69M | $ -7.76M | $ -6.91M | $ -9.05M | $ 5.32M |
| Total Liabilities | $ 41.43M | $ 78.83M | $ 32.89M | $ 7.52M | $ 103.63M |
| Stockholders' Equity | $ 29.13M | $ 29.44M | $ 27.07M | $ 29.24M | $ 31.07M |
| Cash Flow | |||||
| Free Cash Flow | $ 9.70M | $ -9.11M | $ -1.35M | $ 15.67M | $ 12.43M |
| Operating Cash Flow | $ 9.73M | $ -9.11M | $ -1.34M | $ 15.85M | $ 12.49M |
| Investing Cash Flow | $ -31.00K | $ 0.00 | $ -6.00K | $ -179.00K | $ 13.65M |
| Financing Cash Flow | $ -5.49M | $ 9.37M | $ -1.60M | $ -16.36M | $ -23.95M |