Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
---|---|---|---|---|
Income Statement | ||||
Total Revenue | $ 90.34M | $ 148.05M | $ 63.51M | $ 25.17M |
Gross Profit | $ 6.24M | $ 17.85M | $ 8.68M | $ 3.16M |
Operating Income | $ -5.61M | $ 11.15M | $ 5.27M | $ 2.37M |
EBITDA | $ -2.81M | $ 11.35M | $ 5.94M | $ 3.01M |
Net Income | $ -5.15M | $ 7.15M | $ 3.94M | $ 1.92M |
Balance Sheet | ||||
Cash & Short-Term Investments | $ 13.90M | $ 5.60M | $ 8.23M | $ 1.29M |
Total Assets | $ 114.29M | $ 83.87M | $ 34.36M | $ 9.97M |
Total Debt | $ 35.79M | $ 24.92M | $ 4.38M | $ 238.01K |
Net Debt | $ 21.89M | $ 19.32M | $ -3.85M | $ -1.05M |
Total Liabilities | $ 97.17M | $ 69.08M | $ 26.72M | $ 6.27M |
Stockholders' Equity | $ 17.12M | $ 14.79M | $ 7.64M | $ 3.69M |
Cash Flow | ||||
Free Cash Flow | $ -7.39M | $ -18.91M | $ -2.69M | $ 4.65M |
Operating Cash Flow | $ -6.13M | $ -17.45M | $ -2.53M | $ 5.54M |
Investing Cash Flow | $ -5.38M | $ -4.29M | $ -937.66K | $ -887.59K |
Financing Cash Flow | $ 13.92M | $ 16.25M | $ 9.52M | $ -3.24M |