Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 40.43M | $ 89.00M | $ 114.07M | $ 17.36M | $ 18.79M |
Gross Profit | $ 792.80K | $ 3.07M | $ 9.31M | $ 1.93M | $ 2.78M |
Operating Income | $ -4.03M | $ 848.90K | $ 3.86M | $ -406.81K | $ 1.41M |
EBITDA | $ -4.98M | $ 1.96M | $ 2.09M | $ 1.03M | $ 2.93M |
Net Income | $ -6.19M | $ -9.58M | $ 1.90M | $ -938.41K | $ 782.30K |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 698.24K | $ 3.68M | $ 5.69M | $ 5.75M | $ 2.11M |
Total Assets | $ 90.33M | $ 127.35M | $ 111.46M | $ 82.35M | $ 33.94M |
Total Debt | $ 3.71M | $ 20.39M | $ 12.78M | $ 10.64M | $ 7.00M |
Net Debt | $ 3.01M | $ 16.71M | $ 7.09M | $ 4.89M | $ 4.90M |
Total Liabilities | $ 45.58M | $ 82.80M | $ 63.35M | $ 34.68M | $ 12.67M |
Stockholders' Equity | $ 44.75M | $ 44.56M | $ 48.10M | $ 47.67M | $ 21.27M |
Cash Flow | |||||
Free Cash Flow | $ -2.70M | $ -10.08M | $ -3.97M | $ -23.98M | $ -1.05M |
Operating Cash Flow | $ -2.59M | $ -10.08M | $ -3.95M | $ -23.78M | $ -890.21K |
Investing Cash Flow | $ -580.36K | $ 89.95K | $ 2.73M | $ 1.28M | $ -156.03K |
Financing Cash Flow | $ 491.08K | $ 8.55M | $ 793.26K | $ 16.66M | $ 12.31M |