| Breakdown | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|
Income Statement | ||||
| Total Revenue | 183.67M | 19.58M | 16.15M | 6.89M |
| Gross Profit | 74.76M | 7.95M | 6.78M | 3.75M |
| EBITDA | 22.87M | 16.71M | -32.48M | -5.53M |
| Net Income | 13.25M | -6.19M | 2.21M | -5.40M |
Balance Sheet | ||||
| Total Assets | 208.79M | 17.63M | 14.33M | 10.74M |
| Cash, Cash Equivalents and Short-Term Investments | 2.40M | 1.36M | 387.15K | 635.65K |
| Total Debt | 30.28M | 4.38M | 4.68M | 6.18M |
| Total Liabilities | 144.80M | 13.30M | 11.53M | 11.10M |
| Stockholders Equity | 63.99M | 4.33M | 2.79M | -357.89K |
Cash Flow | ||||
| Free Cash Flow | -4.40M | -419.11K | -182.23K | -2.73M |
| Operating Cash Flow | -3.81M | -161.55K | -153.23K | -2.67M |
| Investing Cash Flow | -81.96K | 2.01M | -494.74K | -938.80K |
| Financing Cash Flow | 4.25M | -654.86K | 1.03M | 3.03M |