| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 46.93M | $ 40.21M | $ 31.84M | $ 41.31M | $ 32.40M |
| Gross Profit | $ 29.93M | $ 23.90M | $ 18.23M | $ 17.95M | $ 10.72M |
| Operating Income | $ 8.11M | $ 2.80M | $ -3.84M | $ -11.74M | $ -26.55M |
| EBITDA | $ 8.36M | $ 3.84M | $ -2.27M | $ -1.33M | $ -20.10M |
| Net Income | $ 6.70M | $ 802.00K | $ -5.87M | $ -14.75M | $ -26.20M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 1.46M | $ 3.50M | $ 4.83M | $ 3.31M | $ 2.77M |
| Total Assets | $ 14.79M | $ 13.02M | $ 15.98M | $ 38.43M | $ 45.68M |
| Total Debt | $ 5.86M | $ 11.19M | $ 16.09M | $ 13.72M | $ 4.74M |
| Net Debt | $ 4.39M | $ 7.69M | $ 11.26M | $ 10.40M | $ 1.97M |
| Total Liabilities | $ 17.01M | $ 28.16M | $ 79.05M | $ 80.84M | $ 74.76M |
| Stockholders' Equity | $ -2.22M | $ -15.14M | $ -63.07M | $ -42.42M | $ -29.08M |
| Cash Flow | |||||
| Free Cash Flow | $ 3.77M | $ 3.32M | $ -8.01M | $ -9.07M | $ -16.15M |
| Operating Cash Flow | $ 4.65M | $ 3.79M | $ -7.69M | $ -8.72M | $ -14.58M |
| Investing Cash Flow | $ -876.00K | $ -87.00K | $ 6.21M | $ -315.00K | $ -1.57M |
| Financing Cash Flow | $ -5.81M | $ -5.03M | $ 3.00M | $ 8.98M | $ 16.61M |