| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 23,025 | 28,953 | 28,667 |
| Gross Profit | 8,578 | 8,676 | 4,785 |
| Operating Income | 7,010 | 6,634 | 2,156 |
| Net Income | 7,346 | 6,322 | 1,696 |
| EBITDA | 9,390 | 8,380 | 4,227 |
| EPS Diluted | 0.92 | 0.79 | 0.21 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 16,390 | 8,888 | 9,268 |
| Total Current Assets | 21,426 | 16,018 | 16,938 |
| Total Assets | 46,608 | 55,430 | 60,206 |
| Total Current Liabilities | 4,953 | 6,502 | 8,949 |
| Total Liabilities | 11,068 | 15,697 | 18,132 |
| Total Equity | 35,005 | 39,078 | 40,415 |
| Total Debt | 3,850 | 4,531 | 5,132 |
| Net Debt | -12,540 | -4,357 | -4,136 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 8,185 | 8,049 | 5,119 |
| Capital Expenditure | -1,538 | -1,881 | -2,352 |
| Free Cash Flow | 6,647 | 6,168 | 2,767 |
| Stock-Based Comp | 0 | 0 | 0 |
| Net Change in Cash | 3,683 | -7,502 | 380 |