| Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|
| Income Statement | ||||
| Total Revenue | $ 207.55K | $ 0.00 | $ 0.00 | $ 0.00 |
| Gross Profit | $ -3.60M | $ -236.00 | $ 0.00 | $ 0.00 |
| Operating Income | $ -6.56M | $ -3.02M | $ -2.14M | $ -485.75K |
| EBITDA | $ -5.43M | $ -3.02M | $ -2.14M | $ -485.75K |
| Net Income | $ -8.91M | $ -4.20M | $ -2.44M | $ -485.75K |
| Balance Sheet | ||||
| Cash & Short-Term Investments | $ 296.20K | $ 3.24K | $ 720.00 | $ 0.00 |
| Total Assets | $ 12.75M | $ 9.56M | $ 9.27M | $ 7.85M |
| Total Debt | $ 10.20M | $ 6.81M | $ 2.65M | $ 1.97M |
| Net Debt | $ 9.90M | $ 6.81M | $ 2.65M | $ 1.97M |
| Total Liabilities | $ 11.90M | $ 7.67M | $ 7.10M | $ 6.30M |
| Stockholders' Equity | $ 621.62K | $ 1.89M | $ 2.17M | $ 1.54M |
| Cash Flow | ||||
| Free Cash Flow | $ -6.00M | $ -4.57M | $ -3.51M | $ 216.55K |
| Operating Cash Flow | $ -5.13M | $ -4.57M | $ -2.32M | $ 3.79M |
| Investing Cash Flow | $ -718.55K | $ -59.61K | $ -1.40M | $ -7.82M |
| Financing Cash Flow | $ 6.14M | $ 4.63M | $ 3.71M | $ 4.03M |