Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 36.00M | $ 34.81M | $ 35.41M | $ 37.24M | $ 25.19M |
Gross Profit | $ 8.98M | $ 12.04M | $ 23.10M | $ 18.69M | $ 11.20M |
Operating Income | $ -11.18M | $ -1.80M | $ 8.93M | $ 9.49M | $ 3.22M |
EBITDA | $ -2.02M | $ 16.77M | $ 15.03M | $ 12.80M | $ 5.52M |
Net Income | $ -22.44M | $ 4.40M | $ 10.92M | $ 4.99M | $ 2.13M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 4.62M | $ 8.72M | $ 5.93M | $ 6.47M | $ 1.75M |
Total Assets | $ 136.97M | $ 149.56M | $ 120.52M | $ 83.70M | $ 55.45M |
Total Debt | $ 39.52M | $ 38.60M | $ 38.15M | $ 14.10M | $ 11.49M |
Net Debt | $ 34.89M | $ 29.88M | $ 32.22M | $ 7.64M | $ 9.74M |
Total Liabilities | $ 61.23M | $ 54.58M | $ 48.60M | $ 24.31M | $ 19.14M |
Stockholders' Equity | $ 75.74M | $ 94.98M | $ 71.92M | $ 59.39M | $ 36.31M |
Cash Flow | |||||
Free Cash Flow | $ 1.82M | $ 1.69M | $ -2.94M | $ -7.10M | $ -964.90K |
Operating Cash Flow | $ 3.29M | $ 4.42M | $ 5.92M | $ 11.68M | $ 3.10M |
Investing Cash Flow | $ -5.44M | $ -4.82M | $ -30.31M | $ -27.10M | $ -12.90M |
Financing Cash Flow | $ -1.95M | $ 3.19M | $ 23.86M | $ 20.14M | $ 4.26M |