| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | 14.40M | 17.68M | 23.30M | 23.15M | 18.07M |
| Gross Profit | 5.18M | 6.75M | 7.09M | 8.79M | 5.95M |
| Operating Income | -2.56M | -354.00K | -4.11M | -1.06M | -4.21M |
| EBITDA | -753.00K | 1.57M | 1.63M | 19.17M | 5.90M |
| Net Income | -1.14M | -2.88M | 1.76M | 19.71M | 5.58M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | 225.00K | 297.00K | 1.72M | 742.00K | 3.04M |
| Total Assets | 96.48M | 97.46M | 111.95M | 124.23M | 113.24M |
| Total Debt | 12.14M | 11.41M | 22.34M | 20.44M | 20.11M |
| Net Debt | 11.98M | 11.17M | 20.23M | 19.33M | 16.57M |
| Total Liabilities | 22.46M | 22.74M | 34.69M | 33.97M | 36.13M |
| Stockholders' Equity | 74.21M | 74.90M | 77.45M | 90.45M | 77.29M |
| Cash Flow | |||||
| Free Cash Flow | -240.00K | 9.56M | 14.53M | 7.00M | 2.68M |
| Operating Cash Flow | -179.00K | 9.62M | 14.66M | 7.50M | 3.71M |
| Investing Cash Flow | -62.00K | -85.00K | -133.00K | -368.00K | 130.00K |
| Financing Cash Flow | 167.00K | -10.99M | -13.56M | -9.44M | -2.96M |