| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | 10.32M | 8.97M | 5.62M | 2.99M | 1.51M |
| Gross Profit | 3.93M | 3.96M | 1.67M | 371.00K | -56.29K |
| Operating Income | -2.29M | -1.32M | -3.78M | -3.83M | -3.45M |
| EBITDA | -3.45M | -2.49M | -1.45M | -3.98M | -2.69M |
| Net Income | -4.51M | -1.63M | -2.83M | -4.73M | -3.48M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | 4.28M | 26.08M | 1.65M | 5.43M | 5.05M |
| Total Assets | 19.85M | 18.01M | 10.83M | 13.12M | 10.58M |
| Total Debt | 9.26M | 6.07M | 6.74M | 7.23M | 6.15M |
| Net Debt | 4.99M | -1.15M | 5.09M | 1.80M | 1.10M |
| Total Liabilities | 14.58M | 9.38M | 7.36M | 7.80M | 7.03M |
| Stockholders' Equity | 5.27M | 8.63M | 3.47M | 5.31M | 3.55M |
| Cash Flow | |||||
| Free Cash Flow | -3.00M | -2.27M | -5.18M | -4.66M | -4.31M |
| Operating Cash Flow | -1.92M | -1.86M | -4.33M | -4.20M | -4.24M |
| Investing Cash Flow | -1.35M | -1.36M | -845.00K | -453.00K | -83.97K |
| Financing Cash Flow | 242.00K | 28.95M | 1.87M | 5.51M | 8.80M |