| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 31.99M | $ 16.07M | $ 428.13K | $ 88.44K | $ 0.00 |
| Gross Profit | $ 12.98M | $ 4.88M | $ 119.84K | $ 7.13K | $ -3.64K |
| Operating Income | $ -1.56M | $ -1.22M | $ -10.89M | $ -7.11M | $ -3.01M |
| EBITDA | $ -114.89K | $ -761.34K | $ -10.55M | $ -6.66M | $ -4.93M |
| Net Income | $ -3.70M | $ -3.06M | $ -12.13M | $ -6.87M | $ -5.32M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 3.72M | $ 2.41M | $ 276.46K | $ 3.35M | $ 2.19M |
| Total Assets | $ 54.70M | $ 21.49M | $ 8.90M | $ 14.10M | $ 12.34M |
| Total Debt | $ 20.36M | $ 11.84M | $ 5.25M | $ 2.93M | $ 1.70M |
| Net Debt | $ 16.64M | $ 9.43M | $ 4.97M | $ -420.27K | $ -210.07K |
| Total Liabilities | $ 22.71M | $ 14.21M | $ 6.09M | $ 3.28M | $ 2.29M |
| Stockholders' Equity | $ 31.99M | $ 7.28M | $ 2.81M | $ 10.82M | $ 10.06M |
| Cash Flow | |||||
| Free Cash Flow | $ -12.70M | $ -7.11M | $ -7.83M | $ -6.62M | $ -2.80M |
| Operating Cash Flow | $ -9.43M | $ -4.85M | $ -5.15M | $ -5.55M | $ -1.74M |
| Investing Cash Flow | $ -5.93M | $ -2.27M | $ -2.62M | $ -653.05K | $ 3.28M |
| Financing Cash Flow | $ 16.67M | $ 9.25M | $ 4.70M | $ 7.64M | $ 262.93K |