| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 8.09M | $ 7.06M | $ 0.00 | $ 522.70K | $ 8.29K |
| Gross Profit | $ 6.85M | $ 6.13M | $ -52.94K | $ 454.89K | $ 8.29K |
| Operating Income | $ 4.12M | $ 1.78M | $ -8.35M | $ -4.20M | $ -2.14M |
| EBITDA | $ 4.55M | $ -51.65K | $ -4.56M | $ -4.15M | $ -2.14M |
| Net Income | $ 3.05M | $ -2.07M | $ -14.02M | $ -5.79M | $ -3.08M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 26.12K | $ 140.25K | $ 49.37K | $ 56.59K | $ 13.17K |
| Total Assets | $ 30.68M | $ 30.35M | $ 1.17M | $ 5.86M | $ 2.41M |
| Total Debt | $ 12.44M | $ 19.69M | $ 3.73M | $ 2.67M | $ 2.24M |
| Net Debt | $ 12.41M | $ 19.55M | $ 3.68M | $ 2.62M | $ 2.22M |
| Total Liabilities | $ 16.23M | $ 28.66M | $ 5.72M | $ 4.48M | $ 3.31M |
| Stockholders' Equity | $ 14.45M | $ 1.70M | $ -4.55M | $ 1.38M | $ -908.42K |
| Cash Flow | |||||
| Free Cash Flow | $ -897.82K | $ -2.90M | $ -1.07M | $ -1.56M | $ -812.75K |
| Operating Cash Flow | $ -384.68K | $ -2.17M | $ -528.06K | $ -1.04M | $ -709.75K |
| Investing Cash Flow | $ -513.14K | $ -210.42K | $ -539.93K | $ -722.05K | $ -103.00K |
| Financing Cash Flow | $ 783.69K | $ 2.47M | $ 1.06M | $ 1.80M | $ 653.40K |