| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 28,755 | 19,936 | 23,284 |
| Gross Profit | 28,755 | 19,936 | 24,053 |
| Operating Income | 3,523 | 1,912 | 15,738 |
| Net Income | 4,370 | 2,170 | 2,388 |
| EBITDA | 5,480 | 3,531 | 3,833 |
| EPS Diluted | 5.29 | 3.68 | 3.95 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 9,707 | 6,918 | 8,430 |
| Total Current Assets | 15,505 | 12,495 | 8,430 |
| Total Assets | 270,138 | 234,215 | 247,059 |
| Total Current Liabilities | 113,948 | 93,527 | 9,256 |
| Total Liabilities | 247,943 | 217,331 | 309,041 |
| Total Equity | 20,804 | 16,620 | 17,793 |
| Total Debt | 5,238 | 5,072 | 13,277 |
| Net Debt | -4,469 | -1,846 | -3,616 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 5,818 | 5,670 | 4,236 |
| Capital Expenditure | -64 | 0 | -172 |
| Free Cash Flow | 5,754 | 5,670 | 5,440 |
| Stock-Based Comp | 1,017 | 292 | 604 |
| Net Change in Cash | -911 | -2,789 | 1,798 |