| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 85.24M | $ 81.95M | $ 67.50M | $ 30.57M | $ 25.01M |
| Gross Profit | $ 48.11M | $ 80.94M | $ 41.13M | $ 12.87M | $ 8.15M |
| Operating Income | $ 15.68M | $ 18.73M | $ 18.72M | $ -48.93K | $ -3.99M |
| EBITDA | $ 13.40M | $ 19.20M | $ 18.83M | $ 3.92M | $ -5.99M |
| Net Income | $ 2.47M | $ 10.19M | $ 11.78M | $ -1.13M | $ -8.52M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 101.88M | $ 92.72M | $ 88.56M | $ 66.53M | $ 59.31M |
| Total Assets | $ 131.16M | $ 132.05M | $ 125.53M | $ 102.98M | $ 85.76M |
| Total Debt | $ 11.34M | $ 17.65M | $ 10.46M | $ 8.11M | $ 8.51M |
| Net Debt | $ -90.54M | $ -75.07M | $ -78.10M | $ -58.42M | $ -50.80M |
| Total Liabilities | $ 51.77M | $ 52.82M | $ 56.22M | $ 44.97M | $ 27.53M |
| Stockholders' Equity | $ 79.39M | $ 79.23M | $ 69.31M | $ 58.02M | $ 58.23M |
| Cash Flow | |||||
| Free Cash Flow | $ 23.67M | $ -2.42M | $ 24.60M | $ 7.62M | $ -1.53M |
| Operating Cash Flow | $ 26.67M | $ -1.13M | $ 25.52M | $ 8.01M | $ -938.50K |
| Investing Cash Flow | $ -3.00M | $ -1.28M | $ -1.29M | $ -764.17K | $ -3.35M |
| Financing Cash Flow | $ -14.32M | $ 6.92M | $ 214.15K | $ -1.49M | $ 795.04K |