| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 19,009 | -833 | 10,806 |
| Gross Profit | 17,704 | -418 | 11,402 |
| Operating Income | 3,832 | 648 | 1,532 |
| Net Income | 3,278 | 1,634 | 1,172 |
| EBITDA | 4,503 | 1,383 | 2,717 |
| EPS Diluted | 10.41 | 5.33 | 4.04 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 6,929 | 6,670 | 8,207 |
| Total Current Assets | 114,812 | 88,563 | 8,207 |
| Total Assets | 251,585 | 217,110 | 208,941 |
| Total Current Liabilities | 802 | 830 | 1,024 |
| Total Liabilities | 216,667 | 199,278 | 187,822 |
| Total Equity | 34,652 | 21,029 | 21,040 |
| Total Debt | 12,243 | 15,401 | 14,100 |
| Net Debt | 5,314 | 8,731 | 5,893 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | -2,594 | -8,182 | 62 |
| Capital Expenditure | -47 | -38 | 0 |
| Free Cash Flow | -2,641 | -8,220 | 62 |
| Stock-Based Comp | 6 | 5 | 5 |
| Net Change in Cash | -5,235 | -485 | 1,537 |