Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 39.12M | $ 42.85M | $ 38.24M | $ 34.30M | $ 13.82M |
Gross Profit | $ 5.38M | $ 15.81M | $ 10.28M | $ 16.01M | $ 4.04M |
Operating Income | $ -38.75M | $ 4.93M | $ 1.84M | $ 5.88M | $ -1.69M |
EBITDA | $ -21.28M | $ 11.73M | $ 11.17M | $ 8.54M | $ 1.50M |
Net Income | $ -21.62M | $ 5.50M | $ 466.00K | $ -307.00K | $ -2.28M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 30.94M | $ 49.83M | $ 39.36M | $ 81.67M | $ 30.53M |
Total Assets | $ 400.11M | $ 333.06M | $ 156.80M | $ 161.26M | $ 72.08M |
Total Debt | $ 96.92M | $ 58.79M | $ 287.00K | $ 425.88K | $ 316.33K |
Net Debt | $ 65.98M | $ 8.96M | $ -39.07M | $ -81.24M | $ -30.22M |
Total Liabilities | $ 153.63M | $ 107.92M | $ 26.50M | $ 21.26M | $ 10.15M |
Stockholders' Equity | $ 246.48M | $ 220.72M | $ 125.72M | $ 132.95M | $ 61.03M |
Cash Flow | |||||
Free Cash Flow | $ -101.61M | $ -106.25M | $ -33.67M | $ -2.74M | $ -2.66M |
Operating Cash Flow | $ -8.62M | $ 21.19M | $ 9.65M | $ 17.54M | $ 1.28M |
Investing Cash Flow | $ -94.01M | $ -145.44M | $ -48.46M | $ -23.59M | $ -6.48M |
Financing Cash Flow | $ 88.48M | $ 133.35M | $ 440.60K | $ 57.91M | $ 18.29M |