| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | 46.90M | 51.78M | 51.94M | 44.74M | 122.00K |
| Gross Profit | 25.12M | 26.59M | 26.79M | 20.01M | 10.77M |
| Operating Income | 3.65M | 2.89M | -1.39M | 5.40M | -718.00K |
| EBITDA | 6.37M | 8.90M | 5.65M | 6.59M | 2.73M |
| Net Income | -482.00K | 3.02M | -10.06M | 3.19M | 1.38M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | 266.00K | 1.79M | 3.36M | 763.00K | 589.00K |
| Total Assets | 75.39M | 75.71M | 58.13M | 39.12M | 3.35M |
| Total Debt | 39.71M | 37.18M | 23.11M | 13.75M | 2.72M |
| Net Debt | 39.44M | 35.39M | 19.75M | 12.99M | 2.13M |
| Total Liabilities | 54.67M | 49.43M | 37.31M | 26.36M | 5.48M |
| Stockholders' Equity | 20.81M | 23.98M | 20.82M | 12.76M | -2.13M |
| Cash Flow | |||||
| Free Cash Flow | 4.68M | 465.00K | -10.56M | -4.88M | 1.77M |
| Operating Cash Flow | 5.17M | 5.13M | -9.88M | -4.24M | 2.95M |
| Investing Cash Flow | -3.03M | -7.61M | -2.94M | -2.93M | -3.75M |
| Financing Cash Flow | -3.66M | 911.00K | 15.42M | 7.10M | 1.26M |