| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | 14.45M | 33.87M | 24.47M | 18.75M | 14.00M |
| Gross Profit | 990.00K | 14.10M | 8.26M | 6.97M | 6.07M |
| Operating Income | -22.83M | -1.20M | -11.82M | -9.66M | -9.62M |
| EBITDA | -18.52M | 2.99M | -7.72M | -6.20M | -9.36M |
| Net Income | -22.80M | -545.00K | -10.90M | -8.97M | -10.13M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | 2.52M | 1.87M | 14.77M | 24.00M | 8.88M |
| Total Assets | 39.09M | 59.51M | 62.95M | 74.54M | 14.33M |
| Total Debt | 6.04M | 8.33M | 10.74M | 11.57M | 1.18M |
| Net Debt | 3.52M | 6.45M | 6.11M | -12.43M | -7.70M |
| Total Liabilities | 10.34M | 17.23M | 19.56M | 21.26M | 5.12M |
| Stockholders' Equity | 28.75M | 42.28M | 43.39M | 53.28M | 9.21M |
| Cash Flow | |||||
| Free Cash Flow | -10.12M | -1.85M | -7.59M | -6.53M | 205.00K |
| Operating Cash Flow | -9.75M | 464.00K | -5.41M | -4.66M | 698.00K |
| Investing Cash Flow | 3.78M | -498.00K | -11.99M | -19.77M | -988.00K |
| Financing Cash Flow | 6.62M | -2.73M | -1.97M | 39.55M | 8.58M |