| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 296,802 | 151,598 | 291,208 |
| Gross Profit | 63,790 | 69,979 | 55,658 |
| Operating Income | 25,490 | 32,505 | 3,113 |
| Net Income | 4,106 | 11,723 | -12,250 |
| EBITDA | 35,436 | 39,878 | 8,607 |
| EPS Diluted | 0.84 | 2.41 | -2.54 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 30,979 | 21,813 | 19,745 |
| Total Current Assets | 116,887 | 136,946 | 91,226 |
| Total Assets | 269,107 | 275,447 | 209,032 |
| Total Current Liabilities | 77,359 | 99,790 | 76,741 |
| Total Liabilities | 214,286 | 217,659 | 177,268 |
| Total Equity | 39,085 | 41,941 | 22,083 |
| Total Debt | 126,682 | 113,876 | 102,840 |
| Net Debt | 95,703 | 92,063 | 83,095 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 26,378 | 27,658 | 25,572 |
| Capital Expenditure | -11,496 | -7,981 | -6,633 |
| Free Cash Flow | 14,882 | 19,677 | 18,939 |
| Stock-Based Comp | 332 | 364 | 308 |
| Net Change in Cash | -1,165 | -9,166 | -2,068 |