Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 157.96M | $ 148.60M | $ 134.01M | $ 121.46M | $ 50.90M |
Gross Profit | $ 62.87M | $ 65.92M | $ 63.96M | $ 66.26M | $ 31.32M |
Operating Income | $ 2.91M | $ 15.08M | $ 20.37M | $ 26.86M | $ 14.53M |
EBITDA | $ 2.91M | $ 11.16M | $ 25.91M | $ 28.96M | $ 16.49M |
Net Income | $ -12.16M | $ -16.03M | $ 13.47M | $ 7.22M | $ 2.14M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 7.28M | $ 14.73M | $ 9.86M | $ 29.93M | $ 4.36M |
Total Assets | $ 206.99M | $ 196.12M | $ 152.20M | $ 123.20M | $ 76.45M |
Total Debt | $ 88.47M | $ 80.13M | $ 35.86M | $ 24.37M | $ 42.62M |
Net Debt | $ 81.19M | $ 65.48M | $ 26.12M | $ -5.32M | $ 39.62M |
Total Liabilities | $ 128.11M | $ 126.21M | $ 94.89M | $ 86.91M | $ 68.34M |
Stockholders' Equity | $ 78.88M | $ 71.56M | $ 58.82M | $ 37.86M | $ 8.68M |
Cash Flow | |||||
Free Cash Flow | $ -5.89M | $ -12.85M | $ -5.43M | $ 17.29M | $ -1.56M |
Operating Cash Flow | $ 6.79M | $ 7.91M | $ 7.31M | $ 35.85M | $ 3.38M |
Investing Cash Flow | $ -17.13M | $ -25.98M | $ -26.24M | $ -16.62M | $ -4.46M |
Financing Cash Flow | $ 2.98M | $ 22.98M | $ -1.01M | $ 7.45M | $ 3.34M |