| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 36.50M | $ 28.73M | $ 49.78M | $ 38.94M | $ 27.63M |
| Gross Profit | $ 15.71M | $ 13.44M | $ 26.57M | $ 16.80M | $ 12.73M |
| Operating Income | $ -3.64M | $ -3.12M | $ 10.30M | $ 3.15M | $ 1.35M |
| EBITDA | $ -3.32M | $ -1.30M | $ 16.07M | $ 4.26M | $ 2.38M |
| Net Income | $ -3.24M | $ -2.17M | $ 9.38M | $ -90.53K | $ 841.91K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 5.16M | $ 8.90M | $ 20.74M | $ 10.55M | $ 7.01M |
| Total Assets | $ 58.58M | $ 63.31M | $ 59.98M | $ 46.59M | $ 40.02M |
| Total Debt | $ 15.42M | $ 16.03M | $ 9.36M | $ 15.48M | $ 12.31M |
| Net Debt | $ 10.32M | $ 7.12M | $ -11.38M | $ 9.87M | $ 8.14M |
| Total Liabilities | $ 35.58M | $ 35.88M | $ 27.56M | $ 21.56M | $ 17.15M |
| Stockholders' Equity | $ 22.83M | $ 27.42M | $ 32.42M | $ 25.03M | $ 22.87M |
| Cash Flow | |||||
| Free Cash Flow | $ -1.31M | $ -22.80M | $ 10.24M | $ 3.07M | $ 2.50M |
| Operating Cash Flow | $ -1.31M | $ -11.21M | $ 12.72M | $ 7.20M | $ 4.19M |
| Investing Cash Flow | $ 3.64M | $ -11.59M | $ -2.46M | $ -6.41M | $ -3.47M |
| Financing Cash Flow | $ -2.33M | $ 11.30M | $ 2.30M | $ 826.01K | $ -1.39M |