| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | 8.80M | 6.52M | 5.98M | 852.00K | 3.17M |
| Gross Profit | 7.22M | 5.22M | 3.49M | -175.00K | 2.62M |
| Operating Income | 5.76M | 5.86M | 2.15M | -3.88M | -647.00K |
| EBITDA | 5.78M | 2.62M | 2.16M | -3.88M | 200.00K |
| Net Income | -45.35M | -4.52M | 6.30M | 1.75M | -2.77M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | 552.00K | 9.90M | 11.36M | 32.44M | 45.69M |
| Total Assets | 499.41M | 202.71M | 165.16M | 105.53M | 101.77M |
| Total Debt | 268.87M | 36.38M | 38.60M | 581.00K | 0.00 |
| Net Debt | 268.87M | 34.52M | 27.37M | -32.01M | -4.67M |
| Total Liabilities | 398.29M | 58.99M | 51.02M | 3.08M | 1.25M |
| Stockholders' Equity | 101.12M | 143.72M | 114.15M | 102.46M | 100.27M |
| Cash Flow | |||||
| Free Cash Flow | -12.36M | -39.00K | 1.27M | -2.95M | -2.97M |
| Operating Cash Flow | -12.33M | -32.00K | 1.27M | -2.90M | -2.97M |
| Investing Cash Flow | -227.80M | -40.66M | -60.79M | 30.77M | 386.00K |
| Financing Cash Flow | 238.28M | 31.32M | 38.24M | -34.00K | 0.00 |