| Dec 21 | Dec 20 | Dec 19 | Dec 18 | Dec 17 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 79.11M | $ 68.02M | $ 30.39M | $ 24.18M | $ 23.39M |
| Gross Profit | $ 17.52M | $ 18.35M | $ 7.04M | $ 5.05M | $ 1.99M |
| Operating Income | $ -12.49M | $ -8.85M | $ -13.25M | $ -20.05M | $ -4.47M |
| EBITDA | $ -7.50M | $ 6.17M | $ -11.28M | $ -9.43M | $ -6.45M |
| Net Income | $ -11.12M | $ 4.28M | $ -21.02M | $ -27.27M | $ -4.67M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 1.83M | $ 1.54M | $ 2.23M | $ 1.28M | $ 612.00K |
| Total Assets | $ 30.44M | $ 24.72M | $ 27.85M | $ 13.69M | $ 12.36M |
| Total Debt | $ 21.35M | $ 14.20M | $ 28.51M | $ 7.34M | $ 12.67M |
| Net Debt | $ 19.52M | $ 12.66M | $ 26.28M | $ 6.06M | $ 12.06M |
| Total Liabilities | $ 36.40M | $ 27.52M | $ 37.87M | $ 16.45M | $ 5.25M |
| Stockholders' Equity | $ -5.97M | $ -2.79M | $ -10.02M | $ -2.76M | $ 7.11M |
| Cash Flow | |||||
| Free Cash Flow | $ -11.45M | $ -3.24M | $ -2.73M | $ -8.04M | $ -2.64M |
| Operating Cash Flow | $ -8.49M | $ -2.21M | $ -2.67M | $ -7.42M | $ -2.59M |
| Investing Cash Flow | $ -2.93M | $ -1.03M | $ -5.21M | $ -912.00K | $ -42.00K |
| Financing Cash Flow | $ 11.65M | $ 2.90M | $ 8.20M | $ 11.06M | $ 948.00K |