| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 87.17M | $ 140.02M | $ 97.31M | $ 130.91M | $ 71.03M |
| Gross Profit | $ 3.53M | $ 12.75M | $ 8.30M | $ 18.57M | $ 7.47M |
| Operating Income | $ -5.27M | $ 5.98M | $ -824.66K | $ 14.93M | $ 4.23M |
| EBITDA | $ -5.02M | $ 6.26M | $ 3.65M | $ 15.62M | $ 5.08M |
| Net Income | $ -4.83M | $ -733.31K | $ 2.43M | $ 12.46M | $ 3.70M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 8.16M | $ 10.77M | $ 44.22K | $ 45.37K | $ 3.43M |
| Total Assets | $ 24.65M | $ 35.29M | $ 88.64M | $ 322.12K | $ 29.84M |
| Total Debt | $ 131.32K | $ 64.92K | $ 310.48K | $ 1.00M | $ 3.37M |
| Net Debt | $ -8.03M | $ -10.70M | $ 266.26K | $ 957.02K | $ -65.76K |
| Total Liabilities | $ 13.86M | $ 22.37M | $ 3.19M | $ 320.39K | $ 19.94M |
| Stockholders' Equity | $ 10.67M | $ 12.80M | $ 85.45M | $ 7.71M | $ 9.87M |
| Cash Flow | |||||
| Free Cash Flow | $ -1.84M | $ -871.15K | $ -795.05K | $ -309.98K | $ 3.17M |
| Operating Cash Flow | $ -1.84M | $ -869.60K | $ -778.78K | $ -6.63K | $ 3.54M |
| Investing Cash Flow | $ 718.83K | $ 77.91M | $ -2.95M | $ -5.28M | $ -547.91K |
| Financing Cash Flow | $ -1.50M | $ -76.97M | $ -1.18M | $ -3.65M | $ 493.89K |