Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 34.64M | $ 42.25M | $ 47.36M | $ 43.04M | $ 36.39M |
Gross Profit | $ 30.96M | $ 37.45M | $ 41.50M | $ 38.05M | $ 31.43M |
Operating Income | $ -3.14M | $ -7.05M | $ -28.00M | $ -10.63M | $ -661.00K |
EBITDA | $ -3.14M | $ -5.73M | $ 8.33M | $ -10.42M | $ -661.00K |
Net Income | $ -5.75M | $ -9.50M | $ 5.07M | $ -12.02M | $ -1.87M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 14.53M | $ 15.29M | $ 24.59M | $ 28.57M | $ 4.82M |
Total Assets | $ 19.64M | $ 21.84M | $ 32.71M | $ 36.15M | $ 9.46M |
Total Debt | $ 29.38M | $ 29.09M | $ 28.86M | $ 31.38M | $ 183.00K |
Net Debt | $ 14.85M | $ 13.79M | $ 4.27M | $ 2.81M | $ -4.63M |
Total Liabilities | $ 34.75M | $ 34.29M | $ 39.12M | $ 44.73M | $ 7.39M |
Stockholders' Equity | $ -15.11M | $ -12.46M | $ -6.41M | $ -8.57M | $ 2.07M |
Cash Flow | |||||
Free Cash Flow | $ -140.00K | $ -9.95M | $ -30.56M | $ -6.93M | $ -9.80M |
Operating Cash Flow | $ 1.32M | $ -8.60M | $ -28.09M | $ -6.85M | $ -9.79M |
Investing Cash Flow | $ -1.46M | $ -1.32M | $ -2.47M | $ -87.00K | $ 15.00K |
Financing Cash Flow | $ -634.00K | $ 262.00K | $ 27.07M | $ 30.70M | $ 8.86M |