Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
---|---|---|---|---|
Income Statement | ||||
Total Revenue | $ 807.09K | $ 488.52K | $ 178.80K | $ 0.00 |
Gross Profit | $ 784.39K | $ 471.93K | $ 174.13K | $ 0.00 |
Operating Income | $ -312.00K | $ -306.00K | $ -2.28M | $ 0.00 |
EBITDA | $ 84.44K | $ -319.00K | $ -1.96M | $ -113.00K |
Net Income | $ -114.00K | $ -2.07M | $ -2.71M | $ -113.00K |
Balance Sheet | ||||
Cash & Short-Term Investments | $ 114.14K | $ 195.49K | $ 433.34K | $ 293.15K |
Total Assets | $ 15.04M | $ 13.61M | $ 12.50M | $ 251.64K |
Total Debt | $ 609.74K | $ 2.40M | $ 3.83M | $ 174.27K |
Net Debt | $ 495.60K | $ 2.21M | $ 3.40M | $ -118.88K |
Total Liabilities | $ 1.41M | $ 3.99M | $ 4.31M | $ 221.67K |
Stockholders' Equity | $ 13.63M | $ 9.62M | $ 8.18M | $ 29.97K |
Cash Flow | ||||
Free Cash Flow | $ 646.29K | $ -344.72K | $ 7.19M | $ -1.37M |
Operating Cash Flow | $ 646.29K | $ -276.40K | $ 7.87M | $ -1.37M |
Investing Cash Flow | $ -18.65K | $ -781.46K | $ -11.14M | $ -106.12M |
Financing Cash Flow | $ -690.44K | $ 820.01K | $ 3.89M | $ 107.78M |