| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 57,866 | 93,864 | 82,565 |
| Gross Profit | 19,005 | 19,329 | 25,648 |
| Operating Income | 6,722 | 1,127 | 6,098 |
| Net Income | 3,661 | 216 | 2,208 |
| EBITDA | 10,423 | 8,793 | 17,437 |
| EPS Diluted | 1.42 | 0.06 | 0.87 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 13,718 | 15,558 | 16,578 |
| Total Current Assets | 107,915 | 103,969 | 75,617 |
| Total Assets | 225,333 | 235,490 | 194,640 |
| Total Current Liabilities | 95,019 | 93,778 | 76,027 |
| Total Liabilities | 183,354 | 196,206 | 158,916 |
| Total Equity | 36,993 | 34,252 | 30,057 |
| Total Debt | 41,048 | 40,592 | 47,287 |
| Net Debt | 27,330 | 25,034 | 30,709 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 7,312 | 8,586 | 13,117 |
| Capital Expenditure | -5,990 | -6,379 | -7,328 |
| Free Cash Flow | 1,322 | 2,207 | 5,789 |
| Stock-Based Comp | 48 | 104 | 0 |
| Net Change in Cash | 910 | 1,680 | 1,008 |