| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 51.42M | $ 12.39M | $ 14.19M | $ 23.24M | $ 29.54M |
| Gross Profit | $ 24.83M | $ 1.75M | $ 629.00K | $ 8.10M | $ 7.11M |
| Operating Income | $ 13.68M | $ -54.00K | $ -997.00K | $ 6.23M | $ 5.20M |
| EBITDA | $ 20.27M | $ -3.00K | $ -2.33M | $ 6.28M | $ 9.95M |
| Net Income | $ 6.44M | $ -6.27M | $ -6.50M | $ -99.32M | $ -275.00K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 10.86M | $ 5.67M | $ 21.07M | $ 38.62M | $ 10.13M |
| Total Assets | $ 142.01M | $ 133.12M | $ 134.03M | $ 141.78M | $ 247.58M |
| Total Debt | $ 168.00K | $ 298.00K | $ 299.00K | $ 90.00K | $ 107.00K |
| Net Debt | $ -10.39M | $ -5.65M | $ -20.44M | $ -38.53M | $ -10.02M |
| Total Liabilities | $ 20.87M | $ 18.94M | $ 13.59M | $ 14.90M | $ 21.16M |
| Stockholders' Equity | $ 121.14M | $ 114.19M | $ 120.44M | $ 126.88M | $ 226.42M |
| Cash Flow | |||||
| Free Cash Flow | $ 4.33M | $ -15.00M | $ -17.54M | $ -3.30M | $ 803.00K |
| Operating Cash Flow | $ 14.38M | $ 118.00K | $ -4.55M | $ 1.65M | $ 6.18M |
| Investing Cash Flow | $ -9.37M | $ -15.12M | $ -12.99M | $ 26.87M | $ -5.47M |
| Financing Cash Flow | $ -117.00K | $ -79.00K | $ -42.27K | $ -25.00K | $ -19.00K |