Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 43.86M | $ 39.44M | $ 31.98M | $ 25.60M | $ 19.08M |
Gross Profit | $ 36.89M | $ 34.29M | $ 26.58M | $ 21.51M | $ 19.08M |
Operating Income | $ 21.26M | $ 30.93M | $ 21.97M | $ 16.11M | $ 11.78M |
EBITDA | $ 13.79M | $ 43.42M | $ 22.20M | $ 16.35M | $ 11.98M |
Net Income | $ -29.29M | $ 3.14M | $ 8.03M | $ 4.13M | $ -6.09M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 23.66M | $ 35.24M | $ 12.52M | $ 13.00M | $ 15.46M |
Total Assets | $ 607.02M | $ 590.83M | $ 497.62M | $ 477.79M | $ 409.27M |
Total Debt | $ 279.32M | $ 269.85M | $ 209.33M | $ 188.72M | $ 126.49M |
Net Debt | $ 255.65M | $ 237.60M | $ 196.80M | $ 175.72M | $ 111.03M |
Total Liabilities | $ 336.22M | $ 329.88M | $ 263.55M | $ 240.26M | $ 170.95M |
Stockholders' Equity | $ 228.96M | $ 222.33M | $ 200.81M | $ 206.32M | $ 214.72M |
Cash Flow | |||||
Free Cash Flow | $ 2.65M | $ -11.34M | $ -21.45M | $ -38.50M | $ 3.08M |
Operating Cash Flow | $ 19.39M | $ 17.20M | $ 19.61M | $ 9.85M | $ 3.25M |
Investing Cash Flow | $ -10.73M | $ -23.20M | $ -36.48M | $ -66.86M | $ -51.59M |
Financing Cash Flow | $ -14.69M | $ 25.98M | $ 14.80M | $ 59.26M | $ 37.79M |