| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 132.37M | $ 190.72M | $ 206.72M | $ 194.24M | $ 131.63M |
| Gross Profit | $ 2.33M | $ 5.23M | $ 12.88M | $ 12.24M | $ 5.86M |
| Operating Income | $ -3.70M | $ 853.96K | $ 5.28M | $ 4.98M | $ -75.00K |
| EBITDA | $ -3.12M | $ 1.41M | $ 5.63M | $ 5.70M | $ 594.00K |
| Net Income | $ -3.53M | $ 1.09M | $ 4.62M | $ 4.70M | $ 456.00K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 678.00K | $ 1.33M | $ 2.54M | $ 7.09M | $ 5.86M |
| Total Assets | $ 19.69M | $ 29.88M | $ 17.90M | $ 24.66M | $ 12.65M |
| Total Debt | $ 460.00K | $ 734.00K | $ 685.00K | $ 294.00K | $ 2.12M |
| Net Debt | $ -218.00K | $ -596.00K | $ -1.85M | $ -6.79M | $ -3.74M |
| Total Liabilities | $ 12.96M | $ 19.62M | $ 11.89M | $ 22.59M | $ 10.22M |
| Stockholders' Equity | $ 6.73M | $ 10.26M | $ 6.01M | $ 2.07M | $ 2.43M |
| Cash Flow | |||||
| Free Cash Flow | $ -782.00K | $ 1.51M | $ -1.96M | $ 3.20M | $ 2.94M |
| Operating Cash Flow | $ -777.00K | $ 1.81M | $ -1.95M | $ 3.21M | $ 2.94M |
| Investing Cash Flow | $ -5.00K | $ -208.00K | $ 42.00K | $ 42.00K | $ -2.00K |
| Financing Cash Flow | $ 130.00K | $ -2.81M | $ -2.64M | $ -2.03M | $ 1.67M |