| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 3.88M | 6.59M | 3.72M | 0.00 | 0.00 |
| Gross Profit | 2.07M | 3.73M | 1.66M | -885.00K | -972.00K |
| EBITDA | 582.94K | 2.23M | 1.95M | -453.00K | -359.00K |
| Net Income | -1.36M | 160.50K | -324.00K | -4.52M | -471.00K |
Balance Sheet | |||||
| Total Assets | 3.85M | 7.57M | 8.84M | 7.57M | 13.06M |
| Cash, Cash Equivalents and Short-Term Investments | 100.41K | 1.87M | 736.32K | 223.84K | 113.08K |
| Total Debt | 1.03M | 10.98M | 1.35M | 1.43M | 1.63M |
| Total Liabilities | 858.09K | 14.08M | 15.81M | 14.13M | 15.22M |
| Stockholders Equity | 2.99M | -6.51M | -6.97M | -6.56M | -2.15M |
Cash Flow | |||||
| Free Cash Flow | -842.42K | 2.09M | -611.70K | -1.02M | 100.12K |
| Operating Cash Flow | -842.42K | 2.16M | -589.61K | -1.01M | 100.12K |
| Investing Cash Flow | 81.38K | -178.98K | 416.93K | 1.02M | -1.41M |
| Financing Cash Flow | -1.06M | -730.23K | 666.90K | 122.67K | 1.25M |