| Metric | Dec 20 | Dec 21 | Dec 22 |
|---|---|---|---|
| Revenue | 11,677 | 9,366 | 26,852 |
| Gross Profit | 9,529 | 7,008 | 18,113 |
| Operating Income | 6,991 | 4,418 | 8,980 |
| Net Income | 4,448 | 3,606 | 7,554 |
| EBITDA | 8,519 | 5,002 | 10,939 |
| EPS Diluted | 34.26 | 19.81 | 58.14 |
| Metric | Dec 20 | Dec 21 | Dec 22 |
|---|---|---|---|
| Cash & Equivalents | 7,149 | 11,747 | 5,248 |
| Total Current Assets | 15,642 | 13,863 | 25,073 |
| Total Assets | 26,267 | 26,619 | 63,865 |
| Total Current Liabilities | 4,706 | 1,272 | 11,030 |
| Total Liabilities | 5,050 | 1,621 | 31,824 |
| Total Equity | 21,217 | 24,999 | 32,041 |
| Total Debt | 0 | 0 | 21,048 |
| Net Debt | -7,149 | -11,747 | 15,801 |
| Metric | Dec 20 | Dec 21 | Dec 22 |
|---|---|---|---|
| Operating Cash Flow | 1,733 | 6,655 | -83 |
| Capital Expenditure | -586 | -1,215 | -3,975 |
| Free Cash Flow | 1,146 | 5,440 | -4,058 |
| Stock-Based Comp | 0 | 0 | 0 |
| Net Change in Cash | 163 | 4,597 | -6,499 |