| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 40.13M | 39.15M | 34.36M | 8.08M | 6.66M |
| Gross Profit | 7.46M | 17.57M | 15.16M | 2.33M | 1.45M |
| EBITDA | 4.29M | 6.20M | 4.61M | 320.00K | 548.00K |
| Net Income | -678.00K | 642.00K | -124.00K | 137.00K | 332.00K |
Balance Sheet | |||||
| Total Assets | 35.38M | 37.05M | 41.05M | 3.31M | 2.35M |
| Cash, Cash Equivalents and Short-Term Investments | 2.08M | 125.00K | 1.12M | 793.00K | 333.00K |
| Total Debt | 24.75M | 18.30M | 28.70M | 649.00K | 97.00K |
| Total Liabilities | 30.41M | 32.15M | 37.15M | 1.73M | 1.05M |
| Stockholders Equity | 4.98M | 4.90M | 3.90M | 1.58M | 1.30M |
Cash Flow | |||||
| Free Cash Flow | 2.75M | 4.47M | 238.00K | 478.00K | -428.00K |
| Operating Cash Flow | 2.99M | 4.98M | 990.00K | 478.00K | -428.00K |
| Investing Cash Flow | -129.00K | -462.00K | -14.45M | 90.00K | 0.00 |
| Financing Cash Flow | -873.00K | -4.28M | 12.52M | -108.00K | -100.00K |