| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 119.75M | $ 142.97M | $ 124.27M | $ 127.78M | $ 109.90M |
| Gross Profit | $ 33.10M | $ 30.86M | $ 14.86M | $ 29.03M | $ 22.15M |
| Operating Income | $ 9.56M | $ 8.47M | $ -16.83M | $ -7.39M | $ -5.16M |
| EBITDA | $ 14.89M | $ 13.72M | $ -10.88M | $ -2.59M | $ -1.22M |
| Net Income | $ 8.65M | $ 6.31M | $ -24.66M | $ -11.07M | $ -8.63M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 3.63M | $ 9.44M | $ 4.83M | $ 13.45M | $ 2.16M |
| Total Assets | $ 74.68M | $ 84.40M | $ 79.14M | $ 119.43M | $ 111.10M |
| Total Debt | $ 17.19M | $ 22.15M | $ 28.98M | $ 30.57M | $ 68.26M |
| Net Debt | $ 13.56M | $ 12.71M | $ 24.64M | $ 19.08M | $ 66.10M |
| Total Liabilities | $ 48.50M | $ 67.44M | $ 76.56M | $ 81.27M | $ 120.98M |
| Stockholders' Equity | $ 26.32M | $ 16.91M | $ 2.58M | $ 38.16M | $ -9.88M |
| Cash Flow | |||||
| Free Cash Flow | $ 3.70M | $ 4.83M | $ 2.04M | $ 1.05M | $ -4.90M |
| Operating Cash Flow | $ 6.90M | $ 8.04M | $ 5.54M | $ 5.77M | $ -3.23M |
| Investing Cash Flow | $ -2.98M | $ -3.21M | $ -3.49M | $ -4.92M | $ -3.69M |
| Financing Cash Flow | $ -9.64M | $ 79.00K | $ -7.95M | $ 11.96M | $ 3.85M |