| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 6.27M | 881.63K | 45.30K | 42.99K | 0.00 | 0.00 |
| Gross Profit | 4.87M | 0.00 | -35.06K | 42.99K | 0.00 | 0.00 |
| EBITDA | 2.79M | -338.00K | 7.89K | -30.52K | 158.84K | 48.30K |
| Net Income | 1.83M | -251.00K | -212.00K | -273.00K | -95.55K | -169.00K |
Balance Sheet | ||||||
| Total Assets | 7.40M | 3.18M | 368.00K | 33.68K | 779.00 | 81.58K |
| Cash, Cash Equivalents and Short-Term Investments | 540.98K | 590.36K | 16.12K | 19.00K | 0.00 | 0.00 |
| Total Debt | 2.72M | 679.08K | 406.49K | 299.85K | 165.25K | 170.25K |
| Total Liabilities | 2.78M | 1.72M | 525.85K | 569.49K | 201.17K | 202.76K |
| Stockholders Equity | 3.71M | 1.63M | -157.84K | -535.81K | -200.39K | -121.18K |
Cash Flow | ||||||
| Free Cash Flow | -1.98M | -1.97M | -576.78K | -53.42K | 0.00 | -140.25K |
| Operating Cash Flow | -1.97M | -1.97M | -576.78K | -53.42K | 0.00 | -140.25K |
| Investing Cash Flow | -224.32K | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Financing Cash Flow | 2.22M | 2.56M | 573.89K | 72.42K | 0.00 | 140.25K |