| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 3.80M | 807.09K | 488.52K | 178.80K | 0.00 |
| Gross Profit | 854.00K | 784.39K | 471.93K | 174.13K | 0.00 |
| EBITDA | -244.57K | 84.44K | -319.47K | -1.96M | 2.32M |
| Net Income | -349.24K | -114.26K | -1.11M | -2.71M | 2.32M |
Balance Sheet | |||||
| Total Assets | 18.02M | 15.04M | 13.61M | 13.97M | 251.64K |
| Cash, Cash Equivalents and Short-Term Investments | 173.17K | 114.14K | 195.49K | 433.34K | 293.15K |
| Total Debt | 354.09K | 609.74K | 2.40M | 3.79M | 174.27K |
| Total Liabilities | 3.95M | 1.41M | 3.99M | 4.30M | 221.67K |
| Stockholders Equity | 14.06M | 13.63M | 9.62M | 9.67M | 29.97K |
Cash Flow | |||||
| Free Cash Flow | -266.12K | 521.29K | -276.40K | 431.75K | -1.37M |
| Operating Cash Flow | -266.12K | 646.29K | -276.40K | 439.68K | -1.37M |
| Investing Cash Flow | 997.00 | -18.65K | -781.46K | -3.31M | -106.12M |
| Financing Cash Flow | 301.45K | -690.44K | 820.01K | 3.48M | 107.78M |