| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 156,224 | 212,435 | 138,159 |
| Gross Profit | 24,687 | 31,034 | 10,296 |
| Operating Income | 17,494 | 24,539 | -6,437 |
| Net Income | 7,756 | 13,744 | -10,914 |
| EBITDA | 21,198 | 28,150 | -2,019 |
| EPS Diluted | 3.67 | 6.52 | -5.18 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 10,541 | 6,319 | 7,391 |
| Total Current Assets | 61,780 | 64,425 | 49,024 |
| Total Assets | 123,945 | 136,819 | 102,684 |
| Total Current Liabilities | 35,670 | 43,942 | 29,911 |
| Total Liabilities | 74,359 | 84,625 | 69,462 |
| Total Equity | 43,716 | 46,903 | 28,692 |
| Total Debt | 35,601 | 42,705 | 36,793 |
| Net Debt | 25,060 | 36,386 | 29,402 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 13,230 | 15,210 | 15,024 |
| Capital Expenditure | -4,436 | -3,079 | -2,541 |
| Free Cash Flow | 8,794 | 12,131 | 12,483 |
| Stock-Based Comp | 0 | 0 | 0 |
| Net Change in Cash | 397 | -4,222 | 1,072 |