Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 267.64M | $ 186.72M | $ 256.51M | $ 211.95M | $ 165.56M |
Gross Profit | $ -580.00K | $ 2.02M | $ -5.54M | $ 7.94M | $ 11.03M |
Operating Income | $ -40.42M | $ -37.40M | $ -34.40M | $ -19.75M | $ -6.07M |
EBITDA | $ -40.42M | $ -34.84M | $ -62.17M | $ -15.82M | $ -6.07M |
Net Income | $ -87.54M | $ -46.42M | $ -107.76M | $ -47.15M | $ -36.66M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 898.00K | $ 2.67M | $ 4.31M | $ 7.75M | $ 592.00K |
Total Assets | $ 259.30M | $ 243.41M | $ 207.11M | $ 160.83M | $ 125.14M |
Total Debt | $ 233.57M | $ 417.34M | $ 248.43M | $ 22.78M | $ 59.52M |
Net Debt | $ 232.67M | $ 414.38M | $ 244.12M | $ 15.03M | $ 58.92M |
Total Liabilities | $ 379.26M | $ 460.38M | $ 408.97M | $ 281.07M | $ 309.88M |
Stockholders' Equity | $ -119.96M | $ -216.98M | $ -201.85M | $ -120.24M | $ -184.74M |
Cash Flow | |||||
Free Cash Flow | $ -53.18M | $ -19.29M | $ -62.02M | $ -47.30M | $ -16.86M |
Operating Cash Flow | $ -32.93M | $ 13.82M | $ -22.87M | $ -20.65M | $ 2.48M |
Investing Cash Flow | $ -14.15M | $ -23.69M | $ -31.31M | $ -22.89M | $ -17.31M |
Financing Cash Flow | $ 44.62M | $ 9.09M | $ 53.63M | $ 50.70M | $ 14.78M |