| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 203,751 | 255,984 | 217,829 |
| Gross Profit | 11,430 | 23,837 | 10,783 |
| Operating Income | 10,333 | 24,831 | 8,699 |
| Net Income | 4,974 | 17,320 | 4,280 |
| EBITDA | 12,401 | 29,167 | 15,319 |
| EPS Diluted | 0.37 | 1.32 | 0.34 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 3,235 | 1,923 | 1,925 |
| Total Current Assets | 57,776 | 69,223 | 64,042 |
| Total Assets | 127,261 | 133,299 | 123,869 |
| Total Current Liabilities | 49,459 | 53,420 | 49,478 |
| Total Liabilities | 90,416 | 87,836 | 85,632 |
| Total Equity | 39,853 | 49,410 | 43,580 |
| Total Debt | 35,163 | 29,373 | 32,241 |
| Net Debt | 31,928 | 26,999 | 30,316 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 8,860 | 13,659 | 11,036 |
| Capital Expenditure | -3,556 | -4,101 | -4,484 |
| Free Cash Flow | 7,487 | 10,970 | 6,552 |
| Stock-Based Comp | 476 | 1,134 | 328 |
| Net Change in Cash | 1,810 | -1,310 | -11 |