Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 152.12M | $ 113.79M | $ 84.56M | $ 77.97M | $ 75.36M |
Gross Profit | $ 33.01M | $ 22.47M | $ 15.93M | $ 11.27M | $ 8.44M |
Operating Income | $ 12.50M | $ 6.08M | $ 969.00K | $ -2.14M | $ -3.82M |
EBITDA | $ 17.48M | $ 11.14M | $ 2.96M | $ 989.00K | $ 248.00K |
Net Income | $ 11.17M | $ 4.67M | $ -1.75M | $ -3.91M | $ -3.30M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 7.13M | $ 16.64M | $ 7.72M | $ 12.87M | $ 24.13M |
Total Assets | $ 163.36M | $ 145.58M | $ 126.65M | $ 110.83M | $ 116.12M |
Total Debt | $ 19.66M | $ 29.95M | $ 29.82M | $ 15.84M | $ 15.34M |
Net Debt | $ 12.53M | $ 13.97M | $ 22.10M | $ 2.96M | $ -8.79M |
Total Liabilities | $ 51.39M | $ 54.89M | $ 51.08M | $ 34.05M | $ 35.84M |
Stockholders' Equity | $ 111.97M | $ 90.68M | $ 75.57M | $ 76.78M | $ 80.28M |
Cash Flow | |||||
Free Cash Flow | $ -10.94M | $ -3.33M | $ -21.08M | $ -18.29M | $ 693.00K |
Operating Cash Flow | $ -5.82M | $ 2.25M | $ -4.87M | $ -1.49M | $ 6.10M |
Investing Cash Flow | $ -3.85M | $ -3.58M | $ -16.12M | $ -15.64M | $ -5.41M |
Financing Cash Flow | $ 161.00K | $ 10.24M | $ 15.80M | $ 6.04M | $ 7.65M |