| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 22,593 | 23,736 | 23,497 |
| Gross Profit | 22,593 | 24,956 | 23,497 |
| Operating Income | 9,030 | 8,835 | 7,598 |
| Net Income | 7,009 | 5,928 | 5,259 |
| EBITDA | 9,867 | 8,735 | 8,341 |
| EPS Diluted | 0.36 | 0.30 | 0.27 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 238,574 | 256,351 | 224,634 |
| Total Current Assets | 238,574 | 256,351 | 220,876 |
| Total Assets | 1,384,285 | 1,513,699 | 1,477,487 |
| Total Current Liabilities | 396,548 | 436,293 | 383,028 |
| Total Liabilities | 1,314,244 | 1,444,439 | 1,405,623 |
| Total Equity | 69,222 | 68,292 | 71,204 |
| Total Debt | 138,581 | 124,304 | 176,551 |
| Net Debt | -126,948 | -132,047 | -48,083 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 48,919 | 30,231 | -927 |
| Capital Expenditure | -1,720 | -1,746 | -1,718 |
| Free Cash Flow | 47,199 | 28,485 | -2,645 |
| Stock-Based Comp | 477 | 513 | 0 |
| Net Change in Cash | 49,064 | 19,584 | -30,783 |