| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 11,747 | 12,980 | 14,171 |
| Gross Profit | 11,747 | 12,980 | 14,171 |
| Operating Income | 4,074 | 5,678 | 6,530 |
| Net Income | 3,268 | 3,589 | 4,636 |
| EBITDA | 4,767 | 5,965 | 7,112 |
| EPS Diluted | 0.27 | 0.34 | 0.48 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 177,824 | 153,490 | 104,517 |
| Total Current Assets | 178,005 | 144,832 | 114,258 |
| Total Assets | 781,992 | 720,053 | 692,673 |
| Total Current Liabilities | 225,770 | 187,532 | 182,547 |
| Total Liabilities | 740,189 | 683,557 | 655,485 |
| Total Equity | 41,796 | 36,488 | 37,157 |
| Total Debt | 40,205 | 39,934 | 38,155 |
| Net Debt | -146,148 | -113,556 | -76,103 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 53,684 | -43,597 | -223 |
| Capital Expenditure | -901 | -639 | -1,555 |
| Free Cash Flow | -961 | -8,906 | -14,921 |
| Stock-Based Comp | 0 | 60 | 51 |
| Net Change in Cash | 51,507 | -32,257 | -39,625 |