| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 2,581 | 3,270 | 3,375 |
| Gross Profit | 2,308 | 2,940 | 3,030 |
| Operating Income | 7,129 | 80 | -5,155 |
| Net Income | 5,064 | -569 | -5,449 |
| EBITDA | 7,134 | 84 | -5,332 |
| EPS Diluted | 27.80 | -3.12 | -29.92 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 277 | 184 | 134 |
| Total Current Assets | 1,149 | 1,278 | 1,672 |
| Total Assets | 70,292 | 82,162 | 73,336 |
| Total Current Liabilities | 4,622 | 3,200 | 1,809 |
| Total Liabilities | 36,721 | 50,491 | 47,782 |
| Total Equity | 31,263 | 29,693 | 23,779 |
| Total Debt | 26,864 | 40,783 | 39,114 |
| Net Debt | 26,587 | 40,599 | 38,983 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 1,488 | 1,509 | 1,378 |
| Capital Expenditure | -13 | -5 | 0 |
| Free Cash Flow | 1,475 | 1,504 | 1,378 |
| Stock-Based Comp | 4,040 | 4,617 | 0 |
| Net Change in Cash | 92 | -83 | -55 |