Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 95.57M | $ 32.39M | $ 38.59M | $ 55.49M | $ 39.26M |
Gross Profit | $ -11.08M | $ -242.00K | $ 5.75M | $ 17.77M | $ 6.92M |
Operating Income | $ -28.21M | $ -6.26M | $ -1.38M | $ 5.46M | $ -1.50M |
EBITDA | $ 18.11M | $ -6.12M | $ -773.00K | $ 6.55M | $ 5.96M |
Net Income | $ -4.08M | $ -7.63M | $ -9.79M | $ -6.08M | $ -26.75M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 159.00K | $ 3.82M | $ 10.93M | $ 6.12M | $ 4.17M |
Total Assets | $ 325.50M | $ 95.49M | $ 96.70M | $ 148.21M | $ 146.35M |
Total Debt | $ 116.97M | $ 22.23M | $ 11.57M | $ 120.99M | $ 119.50M |
Net Debt | $ 112.53M | $ 18.42M | $ 649.00K | $ 114.87M | $ 115.33M |
Total Liabilities | $ 242.98M | $ 29.33M | $ 23.39M | $ 137.77M | $ 133.10M |
Stockholders' Equity | $ 62.12M | $ 37.41M | $ 73.31M | $ 10.44M | $ 13.25M |
Cash Flow | |||||
Free Cash Flow | $ -20.98M | $ -6.98M | $ 829.00K | $ 1.54M | $ -10.05M |
Operating Cash Flow | $ -19.86M | $ -5.32M | $ 2.20M | $ 2.94M | $ -9.64M |
Investing Cash Flow | $ -14.18M | $ -1.67M | $ 77.19M | $ -1.26M | $ -409.00K |
Financing Cash Flow | $ 33.90M | $ -1.25M | $ -70.21M | $ 267.00K | $ 12.14M |