| Dec 20 | Dec 19 | Dec 18 | Dec 17 | Dec 16 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 33.25M | $ 48.84M | $ 56.51M | $ 65.03M | $ 76.03M |
| Gross Profit | $ 11.73M | $ 19.92M | $ 24.84M | $ 38.48M | $ 48.55M |
| Operating Income | $ -4.71M | $ 2.73M | $ -14.77M | $ 26.79M | $ 20.01M |
| EBITDA | $ -8.98M | $ 139.00K | $ -4.25M | $ 27.70M | $ 21.05M |
| Net Income | $ -2.66M | $ -3.38M | $ -2.43M | $ 927.00K | $ 997.00K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 3.86M | $ 10.56M | $ 17.22M | $ 36.33M | $ 49.67M |
| Total Assets | $ 35.55M | $ 48.80M | $ 78.22M | $ 127.92M | $ 122.37M |
| Total Debt | $ 135.17M | $ 136.65M | $ 127.51M | $ 126.13M | $ 101.97M |
| Net Debt | $ 131.31M | $ 126.09M | $ 110.29M | $ 89.80M | $ 52.30M |
| Total Liabilities | $ 169.22M | $ 166.88M | $ 188.84M | $ 205.00M | $ 170.03M |
| Stockholders' Equity | $ -7.74M | $ -9.12M | $ -12.03M | $ -7.97M | $ -1.85M |
| Cash Flow | |||||
| Free Cash Flow | $ -3.19M | $ 2.02M | $ 16.16M | $ 12.49M | $ 12.48M |
| Operating Cash Flow | $ -3.18M | $ 2.15M | $ 16.22M | $ 12.56M | $ 14.42M |
| Investing Cash Flow | $ -460.00K | $ 93.00K | $ -1.59M | $ -35.20M | $ -17.07M |
| Financing Cash Flow | $ -3.06M | $ -8.90M | $ -33.73M | $ 4.40M | $ -14.47M |