| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 47,071 | 39,426 | 43,649 |
| Gross Profit | 14,517 | 12,276 | 12,827 |
| Operating Income | 7,805 | 6,173 | 6,529 |
| Net Income | 6,189 | 2,215 | 6,191 |
| EBITDA | 9,709 | 12,083 | 16,349 |
| EPS Diluted | 2.27 | 0.94 | 2.14 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 253 | 669 | 5,901 |
| Total Current Assets | 7,083 | 8,961 | 14,399 |
| Total Assets | 133,504 | 132,497 | 180,317 |
| Total Current Liabilities | 14,412 | 14,976 | 17,435 |
| Total Liabilities | 83,405 | 85,728 | 115,834 |
| Total Equity | 48,089 | 44,179 | 61,454 |
| Total Debt | 60,358 | 60,303 | 81,199 |
| Net Debt | 60,105 | 59,633 | 75,298 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 7,739 | 8,847 | 11,583 |
| Capital Expenditure | -6,398 | -3,556 | -4,876 |
| Free Cash Flow | 1,341 | 5,291 | 9,325 |
| Stock-Based Comp | 124 | 192 | 0 |
| Net Change in Cash | -132 | 416 | 5,078 |