| Breakdown | Sep 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 20.34M | 16.63M | 12.26M | 6.51M | 2.42M |
| Gross Profit | 8.45M | 7.10M | 5.72M | 2.95M | 1.35M |
| EBITDA | -1.41M | 537.86K | 750.42K | -405.12K | -914.93K |
| Net Income | -1.73M | -151.13K | -160.04K | -1.04M | -1.43M |
Balance Sheet | |||||
| Total Assets | 6.54M | 6.68M | 6.76M | 6.39M | 5.40M |
| Cash, Cash Equivalents and Short-Term Investments | 1.89M | 1.39M | 2.20M | 1.18M | 377.17K |
| Total Debt | 3.21M | 3.79M | 4.63M | 5.56M | 6.23M |
| Total Liabilities | 11.72M | 10.59M | 10.52M | 10.02M | 8.22M |
| Stockholders Equity | -5.18M | -3.90M | -3.76M | -3.63M | -2.83M |
Cash Flow | |||||
| Free Cash Flow | 1.46M | -14.49K | 1.90M | 1.12M | -1.21M |
| Operating Cash Flow | 1.54M | 29.19K | 1.96M | 1.13M | -1.19M |
| Investing Cash Flow | -224.44K | -43.68K | -58.18K | -14.54K | -11.28K |
| Financing Cash Flow | -812.24K | -790.41K | -887.07K | -313.13K | 1.48M |