| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 83.98K | $ 84.76K | $ 162.37K | $ 0.00 | $ 0.00 |
| Gross Profit | $ 83.98K | $ 84.76K | $ 162.37K | $ 0.00 | $ 0.00 |
| Operating Income | - | $ -602.16K | $ -24.33M | $ 3.07M | - |
| EBITDA | - | $ -602.16K | $ -1.65M | $ -760.68K | - |
| Net Income | $ 6.06M | $ -326.01K | $ -6.82M | $ 5.90M | $ -5.98M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 18.75M | $ 18.47M | $ 19.06M | $ 7.61M | $ 13.04K |
| Total Assets | $ 28.62M | $ 22.34M | $ 23.77M | $ 17.55M | $ 5.74M |
| Total Debt | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 | $ 87.88K |
| Net Debt | $ -18.75M | $ -18.47M | $ -19.06M | $ -7.61M | $ 1.32M |
| Total Liabilities | $ 772.58K | $ 407.44K | $ 545.67K | $ 92.23K | $ 4.52M |
| Stockholders' Equity | $ 27.85M | $ 21.93M | $ 23.23M | $ 17.46M | $ 2.47M |
| Cash Flow | |||||
| Free Cash Flow | $ 441.86K | $ -187.79K | $ 144.97K | $ -518.04K | $ -189.74K |
| Operating Cash Flow | $ 441.86K | $ -187.79K | $ 144.97K | $ -518.04K | $ -189.74K |
| Investing Cash Flow | $ 0.00 | $ 1.30M | $ 247.61K | $ -689.01K | $ 0.00 |
| Financing Cash Flow | $ 0.00 | $ 0.00 | $ 11.90M | $ 8.81M | $ 86.95K |