| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 434.73K | $ 376.10K | $ 1.36M | $ 193.19K | $ 7.16K |
| Gross Profit | $ 262.53K | $ 127.78K | $ -1.07M | $ -1.78M | $ 2.67K |
| Operating Income | $ -804.99K | $ -1.60M | $ -4.26M | $ -9.80M | $ -2.99M |
| EBITDA | $ -627.20K | $ -1.38M | $ -4.03M | $ -15.58M | $ -2.30M |
| Net Income | $ -1.73M | $ -2.17M | $ -4.97M | $ -16.48M | $ -3.54M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 82.22K | $ 55.25K | $ 30.34K | $ 109.51K | $ 259.50K |
| Total Assets | $ 265.71K | $ 554.66K | $ 4.77M | $ 5.21M | $ 2.85M |
| Total Debt | $ 4.59M | $ 4.22M | $ 3.20M | $ 3.28M | $ 2.26M |
| Net Debt | $ 4.51M | $ 4.17M | $ 4.44M | $ 3.17M | $ 2.00M |
| Total Liabilities | $ 9.09M | $ 7.67M | $ 8.57M | $ 5.03M | $ 3.55M |
| Stockholders' Equity | $ -8.83M | $ -7.11M | $ -6.41M | $ 181.76K | $ -704.06K |
| Cash Flow | |||||
| Free Cash Flow | $ -401.03K | $ -1.06M | $ -6.85M | $ -6.85M | $ -3.14M |
| Operating Cash Flow | $ -401.03K | $ -1.06M | $ -4.51M | $ -4.51M | $ -2.80M |
| Investing Cash Flow | $ 0.00 | $ 0.00 | $ -2.35M | $ -2.35M | $ -339.59K |
| Financing Cash Flow | $ 428.00K | $ 1.08M | $ 2.48M | $ 6.70M | $ 3.27M |