| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 85 | 772 | 1,450 |
| Gross Profit | -26 | 250 | 427 |
| Operating Income | -86 | -38 | 270 |
| Net Income | -508 | -769 | 268 |
| EBITDA | -495 | -743 | 356 |
| EPS Diluted | -11.46 | -16.48 | 3.96 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 162 | 36,658 | 369 |
| Total Current Assets | 43,572 | 46,247 | 25,313 |
| Total Assets | 43,896 | 46,734 | 25,997 |
| Total Current Liabilities | 43,480 | 45,594 | 24,438 |
| Total Liabilities | 44,665 | 45,855 | 24,526 |
| Total Equity | -768 | 879 | 1,471 |
| Total Debt | 928 | 82 | 60 |
| Net Debt | 767 | -36,576 | -308 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | -92 | -73 | 140 |
| Capital Expenditure | -8 | -18 | -33 |
| Free Cash Flow | -100 | -91 | 107 |
| Stock-Based Comp | 18 | 69 | 108 |
| Net Change in Cash | 38,601 | -5,979 | -11,680 |