Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 56.00M | $ 65.87M | $ 32.91M | $ 26.30M | $ 8.53M |
Gross Profit | $ 22.43M | $ 25.71M | $ 16.12M | $ 16.89M | $ 3.70M |
Operating Income | $ -20.89M | $ -12.30M | $ -37.84M | $ -20.78M | $ -5.10M |
EBITDA | $ -20.30M | $ -33.78M | $ -5.02M | $ -29.39M | $ -3.48M |
Net Income | $ -26.82M | $ -53.10M | $ -49.24M | $ -26.45M | $ -6.16M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 2.60M | $ 12.18M | $ 13.96M | $ 89.56M | $ -120.11K |
Total Assets | $ 122.28M | $ 128.66M | $ 97.66M | $ 132.67M | $ 12.26M |
Total Debt | $ 21.07M | $ 20.32M | $ 63.11M | $ 60.84M | $ 1.40M |
Net Debt | $ 18.47M | $ 8.14M | $ 49.15M | $ -28.72M | $ 1.52M |
Total Liabilities | $ 123.77M | $ 105.17M | $ 99.58M | $ 87.17M | $ 11.88M |
Stockholders' Equity | $ -1.49M | $ 23.49M | $ -1.92M | $ 45.51M | $ 385.24K |
Cash Flow | |||||
Free Cash Flow | $ 21.14M | $ 33.05M | $ -9.51M | $ -27.32M | $ -4.17M |
Operating Cash Flow | $ 21.19M | $ 33.16M | $ -9.34M | $ -27.17M | $ -4.16M |
Investing Cash Flow | $ -1.81M | $ 2.29M | $ -47.65M | $ -2.66M | $ -6.65K |
Financing Cash Flow | $ -241.00K | $ -3.01M | $ -10.05M | $ 116.06M | $ 5.24M |