Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 131.82M | $ 117.24M | $ 161.72M | $ 181.94M | $ 134.83M |
Gross Profit | $ 35.43M | $ 32.08M | $ 31.51M | $ 32.20M | $ 28.40M |
Operating Income | $ -2.10M | $ 2.30M | $ 5.09M | $ 7.72M | $ 6.28M |
EBITDA | $ 2.14M | $ 4.16M | $ 5.31M | $ 8.01M | $ 6.48M |
Net Income | $ -1.20M | $ 733.60K | $ 3.68M | $ 7.91M | $ 4.73M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 4.56M | $ 7.78M | $ 10.07M | $ 3.88M | $ 4.02M |
Total Assets | $ 75.46M | $ 65.74M | $ 60.37M | $ 69.15M | $ 45.15M |
Total Debt | $ 27.72M | $ 22.23M | $ 19.19M | $ 22.86M | $ 20.52M |
Net Debt | $ 23.17M | $ 14.45M | $ 9.12M | $ 18.97M | $ 16.50M |
Total Liabilities | $ 53.90M | $ 41.72M | $ 37.62M | $ 61.60M | $ 43.62M |
Stockholders' Equity | $ 22.25M | $ 24.18M | $ 22.74M | $ 7.55M | $ 1.53M |
Cash Flow | |||||
Free Cash Flow | $ -9.63M | $ 447.08K | $ -83.96K | $ -3.28M | $ 5.72M |
Operating Cash Flow | $ -7.43M | $ 1.39M | $ 980.26K | $ -3.22M | $ 5.80M |
Investing Cash Flow | $ -2.88M | $ -942.61K | $ -1.06M | $ -51.89K | $ -76.53K |
Financing Cash Flow | $ 7.54M | $ -2.84M | $ 7.01M | $ 3.32M | $ -4.25M |