Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 23.49M | $ 20.78M | $ 10.34M | $ 6.35M | $ 6.53M |
Gross Profit | $ 14.68M | $ 13.60M | $ 9.37M | $ 5.79M | $ 5.79M |
Operating Income | $ 1.54M | $ -339.18K | $ -1.48M | $ 219.55K | $ 1.41M |
EBITDA | $ 1.54M | $ -339.18K | $ -1.16M | $ 350.12K | $ 1.51M |
Net Income | $ 1.11M | $ -163.92K | $ -988.77K | $ 188.53K | $ 1.02M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 41.00M | $ 0.00 | $ 32.07M | $ 65.03M | $ 50.91M |
Total Assets | $ 432.97M | $ 420.22M | $ 366.71M | $ 293.02M | $ 204.21M |
Total Debt | $ 40.00M | $ 45.00M | $ 65.00M | $ 12.00M | $ 20.50M |
Net Debt | $ 35.29M | $ 45.00M | $ 60.80M | $ -53.03M | $ -30.41M |
Total Liabilities | $ 393.82M | $ 382.84M | $ 333.56M | $ 273.29M | $ 183.69M |
Stockholders' Equity | $ 39.15M | $ 37.38M | $ 33.15M | $ 19.73M | $ 20.51M |
Cash Flow | |||||
Free Cash Flow | $ 1.56M | $ 1.78M | $ -248.67K | $ -264.50K | $ 1.37M |
Operating Cash Flow | $ 1.66M | $ 2.34M | $ 204.59K | $ -108.03K | $ 1.43M |
Investing Cash Flow | $ 4.52M | $ -64.34M | $ -108.34M | $ 9.08M | $ -18.17M |
Financing Cash Flow | $ 12.45M | $ 52.29M | $ 75.18M | $ 5.15M | $ 43.60M |