| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 5.31M | $ 4.48M | $ 7.24M | $ 5.96M | $ 0.00 |
| Gross Profit | $ 1.47M | $ 3.28M | $ 5.93M | $ 5.11M | $ 0.00 |
| Operating Income | $ 170.00K | $ 1.10M | $ 4.22M | $ 3.31M | $ -30.78M |
| EBITDA | $ 1.88M | $ 2.19M | $ 5.29M | $ 3.86M | $ -24.94M |
| Net Income | $ -210.00K | $ 1.16M | $ 4.24M | $ 3.32M | $ -101.92M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 946.00K | $ 2.70M | $ 3.55M | $ 2.42M | $ 65.54M |
| Total Assets | $ 28.80M | $ 12.88M | $ 14.60M | $ 14.57M | $ 372.92M |
| Total Debt | $ 15.93M | $ 0.00 | $ 0.00 | $ 0.00 | $ 56.87M |
| Net Debt | $ 14.98M | $ -2.70M | $ -3.55M | $ -2.42M | $ 7.07M |
| Total Liabilities | $ 17.05M | $ 3.71M | $ 276.00K | $ 1.85M | $ 637.00M |
| Stockholders' Equity | $ 11.75M | $ 9.17M | $ 14.32M | $ 12.72M | $ -224.27M |
| Cash Flow | |||||
| Free Cash Flow | $ -17.16M | $ 2.48M | $ 3.76M | $ 3.59M | $ 19.82M |
| Operating Cash Flow | $ 864.00K | $ 2.50M | $ 3.99M | $ 4.08M | $ 20.42M |
| Investing Cash Flow | $ -18.02M | $ -22.00K | $ -225.00K | $ -491.00K | $ 77.14M |
| Financing Cash Flow | $ 15.90M | $ -3.33M | $ -2.64M | $ -1.17M | $ -110.34M |