| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 50.65M | $ 64.39M | $ 86.25M | $ 78.00M | $ 47.19M |
| Gross Profit | $ 11.63M | $ 15.45M | $ 23.62M | $ 29.63M | $ 20.61M |
| Operating Income | $ -25.76M | $ -27.43M | $ -34.38M | $ 6.47M | $ 8.75M |
| EBITDA | $ -15.51M | $ 3.41M | $ -32.83M | $ 7.08M | $ 8.94M |
| Net Income | $ -40.62M | $ -13.82M | $ -39.99M | $ 4.34M | $ 6.88M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 4.85M | $ 12.71M | $ 17.78M | $ 25.59M | $ 6.21M |
| Total Assets | $ 75.21M | $ 75.20M | $ 89.11M | $ 76.25M | $ 18.81M |
| Total Debt | $ 55.27M | $ 23.31M | $ 24.02M | $ 44.70M | $ 983.00K |
| Net Debt | $ 50.42M | $ 10.59M | $ 6.24M | $ 19.12M | $ -5.22M |
| Total Liabilities | $ 84.62M | $ 47.29M | $ 78.36M | $ 62.19M | $ 10.25M |
| Stockholders' Equity | $ -9.40M | $ 27.91M | $ 10.74M | $ 14.06M | $ 8.55M |
| Cash Flow | |||||
| Free Cash Flow | $ -9.92M | $ -24.59M | $ -52.56M | $ -16.54M | $ 5.23M |
| Operating Cash Flow | $ -7.18M | $ -17.71M | $ -45.70M | $ -13.57M | $ 6.64M |
| Investing Cash Flow | $ -2.73M | $ -6.88M | $ -6.83M | $ -2.91M | $ -1.41M |
| Financing Cash Flow | $ 2.05M | $ 19.52M | $ 41.67M | $ 38.91M | $ 12.00K |