| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 70.67K | $ 59.15K | $ 1.50M | $ 18.50K | $ 22.80K |
| Gross Profit | $ 54.52K | $ 14.15K | $ 1.50M | $ 3.73K | $ -3.47K |
| Operating Income | $ 18.11K | $ -261.00K | $ 1.43M | $ -26.88K | $ -326.09K |
| EBITDA | $ 18.11K | $ -261.00K | $ 1.55M | $ -13.31K | $ -314.93K |
| Net Income | $ -295.51K | $ -309.00K | $ 1.23M | $ -130.93K | $ -421.47K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 7.81K | $ 37.06K | $ 1.87K | $ 13.30K | $ 26.61K |
| Total Assets | $ 891.38K | $ 1.17M | $ 1.49M | $ 491.42K | $ 518.30K |
| Total Debt | $ 122.12K | $ 252.50K | $ 846.50K | $ 1.29M | $ 1.29M |
| Net Debt | $ 114.31K | $ 215.44K | $ 844.63K | $ 1.27M | $ 1.26M |
| Total Liabilities | $ 122.12K | $ 349.40K | $ 1.19M | $ 1.70M | $ 1.59M |
| Stockholders' Equity | $ 769.26K | $ 821.23K | $ 297.92K | $ -1.21M | $ -1.08M |
| Cash Flow | |||||
| Free Cash Flow | $ -78.80K | $ 47.16K | $ -114.29K | $ -13.31K | $ -332.10K |
| Operating Cash Flow | $ -78.80K | $ 47.16K | $ -114.29K | $ -13.31K | $ -332.10K |
| Investing Cash Flow | $ 0.00 | $ 0.00 | $ 330.62K | $ 0.00 | $ 99.00K |
| Financing Cash Flow | $ 49.54K | $ -16.21K | $ -227.76K | $ 0.00 | $ 230.00K |