| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 1.80M | $ 2.63M | $ 0.00 | $ 14.38M | $ 6.27M |
| Gross Profit | $ 1.07M | $ 1.44M | $ 1.98M | $ 11.70M | $ 5.66M |
| Operating Income | $ -16.80K | $ -1.24M | $ -6.79M | $ 5.99M | $ 3.75M |
| EBITDA | $ 0.00 | $ -1.78M | $ -6.53M | $ 6.03M | $ 3.77M |
| Net Income | $ 21.55M | $ -9.92M | $ -9.15M | $ 5.18M | $ 2.68M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 668.39K | $ 668.39K | $ 22.93K | $ 616.59K | $ 4.64M |
| Total Assets | $ 92.92M | $ 48.93M | $ 46.52M | $ 19.47M | $ 13.54M |
| Total Debt | $ 760.35K | $ 0.00 | $ 0.00 | $ 2.54M | $ 3.18M |
| Net Debt | $ 91.97K | $ -668.39K | $ -22.93K | $ 1.92M | $ -1.46M |
| Total Liabilities | $ 11.29M | $ 4.22M | $ 4.82M | $ 4.94M | $ 4.65M |
| Stockholders' Equity | $ 81.63M | $ 44.71M | $ 41.71M | $ 14.53M | $ 8.89M |
| Cash Flow | |||||
| Free Cash Flow | $ 0.00 | $ 20.21M | $ -18.30M | $ -4.17M | $ 1.16M |
| Operating Cash Flow | $ 0.00 | $ 20.21M | $ -17.61M | $ -3.75M | $ 1.16M |
| Investing Cash Flow | $ 0.00 | $ -32.62M | $ 493.95K | $ -1.03M | $ 0.00 |
| Financing Cash Flow | $ 0.00 | $ 13.05M | $ 39.53M | $ 689.03K | $ -3.68M |