| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 59.12M | $ 89.73M | $ 70.60M | $ 72.19M | $ 105.43M |
| Gross Profit | $ 2.00K | $ 16.37M | $ 9.61M | $ 6.82M | $ 15.89M |
| Operating Income | $ -15.68M | $ 756.00K | $ -5.40M | $ -6.77M | $ 3.33M |
| EBITDA | $ -12.90M | $ 3.83M | $ -1.30M | $ -864.00K | $ 4.95M |
| Net Income | $ -19.98M | $ 485.00K | $ -3.82M | $ 835.00K | $ 2.86M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 28.98M | $ 7.50M | $ 1.87M | $ 4.44M | $ 7.92M |
| Total Assets | $ 97.25M | $ 78.75M | $ 70.90M | $ 77.30M | $ 78.92M |
| Total Debt | $ 4.86M | $ 5.87M | $ 3.51M | $ 4.64M | $ 10.26M |
| Net Debt | $ -24.11M | $ -1.64M | $ 1.65M | $ 205.00K | $ 2.33M |
| Total Liabilities | $ 34.86M | $ 39.37M | $ 33.37M | $ 36.72M | $ 46.47M |
| Stockholders' Equity | $ 62.39M | $ 39.38M | $ 37.53M | $ 40.58M | $ 34.19M |
| Cash Flow | |||||
| Free Cash Flow | $ -18.82M | $ 4.43M | $ -1.58M | $ -8.41M | $ 5.65M |
| Operating Cash Flow | $ -14.74M | $ 6.47M | $ -553.00K | $ -6.84M | $ 7.37M |
| Investing Cash Flow | $ -4.13M | $ -2.04M | $ -997.00K | $ -1.56M | $ -1.59M |
| Financing Cash Flow | $ 40.95M | $ 1.70M | $ -921.00K | $ 4.94M | $ 1.89M |