| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 14,315 | 26,393 | 30,019 |
| Gross Profit | 3,100 | 7,971 | 6,168 |
| Operating Income | -1,641 | 816 | 1,677 |
| Net Income | -3,267 | 728 | 934 |
| EBITDA | -371 | 3,726 | 4,644 |
| EPS Diluted | -28.47 | 3.75 | 4.74 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 6,658 | 6,626 | 6,194 |
| Total Current Assets | 10,729 | 11,007 | 11,815 |
| Total Assets | 30,683 | 32,305 | 34,490 |
| Total Current Liabilities | 11,726 | 13,662 | 15,949 |
| Total Liabilities | 34,499 | 34,785 | 33,990 |
| Total Equity | -3,824 | -3,004 | -2,051 |
| Total Debt | 16,242 | 14,708 | 13,525 |
| Net Debt | 9,584 | 8,082 | 7,388 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 1,534 | 4,856 | 3,125 |
| Capital Expenditure | -2,202 | -2,972 | -3,551 |
| Free Cash Flow | -668 | 1,884 | -426 |
| Stock-Based Comp | 0 | 2 | -33 |
| Net Change in Cash | 232 | -31 | -442 |