| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 22.44M | 23.09M | 27.03M | 19.86M | 17.64M |
| Gross Profit | 3.63M | 11.94M | 16.03M | 13.86M | 12.41M |
| EBITDA | 6.77M | 9.10M | 11.99M | 9.54M | 8.26M |
| Net Income | -10.60M | -9.45M | 2.12M | -2.79M | 6.56M |
Balance Sheet | |||||
| Total Assets | 121.37M | 107.23M | 106.09M | 80.44M | 43.16M |
| Cash, Cash Equivalents and Short-Term Investments | 16.43M | 2.16M | 3.61M | 1.63M | 1.96M |
| Total Debt | 83.44M | 58.73M | 51.90M | 31.18M | 16.00M |
| Total Liabilities | 91.38M | 67.79M | 66.15M | 46.64M | 20.25M |
| Stockholders Equity | 29.99M | 39.44M | 39.93M | 33.79M | 22.91M |
Cash Flow | |||||
| Free Cash Flow | 1.01M | -2.88M | -18.94M | -23.81M | -15.52M |
| Operating Cash Flow | 1.02M | 10.34M | 11.91M | 11.69M | 8.25M |
| Investing Cash Flow | -7.39M | -13.60M | -32.07M | -38.96M | -25.62M |
| Financing Cash Flow | 20.99M | 1.64M | 21.99M | 27.13M | 18.12M |