| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 3,185 | 2,957 | 7,113 |
| Gross Profit | 3,185 | 2,957 | 4,089 |
| Operating Income | 1,609 | 1,332 | 2,337 |
| Net Income | 1,048 | 850 | 1,595 |
| EBITDA | 1,468 | 1,248 | 2,211 |
| EPS Diluted | 0.91 | 0.73 | 1.40 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 32,818 | 38,105 | 33,025 |
| Total Current Assets | 33,728 | 39,033 | 32,614 |
| Total Assets | 155,268 | 151,324 | 155,708 |
| Total Current Liabilities | 107 | 139 | 787 |
| Total Liabilities | 143,930 | 139,392 | 143,147 |
| Total Equity | 11,270 | 11,455 | 12,558 |
| Total Debt | 23,535 | 12,447 | 13,149 |
| Net Debt | -9,283 | -25,658 | -19,876 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 19,757 | 3,729 | -4,392 |
| Capital Expenditure | -320 | -104 | -413 |
| Free Cash Flow | 19,437 | 3,625 | -4,805 |
| Stock-Based Comp | 0 | 0 | 0 |
| Net Change in Cash | 20,666 | 5,911 | -6,201 |