Financials
Cash flow
| Fiscal date | 2024 | 2022 | 2021 | 2020 |
|---|---|---|---|---|
| Operating activities | -19.4M | -11.5M | -8.9M | 244K |
| Net income | -27.5M | -21.0M | -15.5M | -1.0M |
| Depreciation | 7.3M | 2.5M | 4.3M | 3.0M |
| Deferred taxes | -1.2M | 952K | -794K | -433K |
| StockBased compensation | 7.1M | 4.8M | 6.1M | 751K |
| Other non cash items | -4.0M | -1.1M | -231K | 43K |
| Accounts receivable | 1.4M | 695K | -1.5M | -1.2M |
| Accounts payable | — | — | — | — |
| Other assets liabilities | -2.6M | 1.6M | -1.3M | -826K |
| Investing activities | -14.2M | -292K | -7.1M | -85K |
| Capital expenditures | -91K | -292K | -833K | -85K |
| Net intangibles | -1.2M | -856K | -1.5M | -149K |
| Net acquisitions | -10.6M | 0 | -5.5M | 0 |
| Purchase of investments | -3.4M | 0 | -810K | 0 |
| Sale of investments | — | — | — | — |
| Other investing activity | — | — | — | — |
| Financing activities | 18.1M | 6.3M | 22.0M | -4.2M |
| Long term debt issuance | 774K | 5.3M | 498K | 536K |
| Long term debt payments | -1.2M | -500K | -3.8M | -2.7M |
| Short term debt issuance | 0 | 1.7M | 0 | — |
| Common stock issuance | 19.1M | 0 | 27.5M | 0 |
| Common stock repurchase | -625K | 0 | -870K | 0 |
| Common dividends | — | — | 0 | -2.0M |
| Other financing charges | — | -116K | -1.4M | -43K |
| End cash position | 9.4M | 1.4M | 7.1M | 894K |
| Income tax paid | — | — | — | — |
| Interest paid | — | — | — | — |
| Free cash flow | -23.9M | -9.5M | -9.5M | 4.0M |