| Breakdown | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | 
|---|---|---|---|---|---|
Income Statement  | |||||
| Total Revenue | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 
| Gross Profit | -54.80K | -54.66K | -38.88K | -7.00K | -9.62K | 
| EBITDA | -853.00K | -721.00K | -1.92M | 2.99M | -246.00K | 
| Net Income | -976.00K | -1.03M | -2.33M | 2.08M | -1.91M | 
Balance Sheet  | |||||
| Total Assets | 58.32K | 461.57K | 1.57M | 3.65M | 185.36K | 
| Cash, Cash Equivalents and Short-Term Investments | 3.37K | 358.26K | 1.42M | 30.52K | 55.66K | 
| Total Debt | 829.13K | 575.60K | 632.76K | 315.32K | 365.20K | 
| Total Liabilities | 1.51M | 960.61K | 1.94M | 1.74M | 1.26M | 
| Stockholders Equity | -1.45M | -499.04K | -369.80K | 1.90M | -1.08M | 
Cash Flow  | |||||
| Free Cash Flow | -434.08K | -983.32K | -753.77K | 306.05K | 44.93K | 
| Operating Cash Flow | -434.08K | -983.32K | -753.77K | 306.05K | 44.93K | 
| Investing Cash Flow | 158.66K | 845.97K | 562.72K | -630.74K | -411.99K | 
| Financing Cash Flow | 261.02K | 148.82K | 166.82K | 299.54K | 406.74K |