| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 14,308 | 6,380 | 11,116 |
| Gross Profit | 12,414 | 3,508 | 11,331 |
| Operating Income | 950 | 875 | 1,565 |
| Net Income | 627 | 525 | 1,101 |
| EBITDA | 1,161 | 926 | 1,618 |
| EPS Diluted | 0.44 | 0.37 | 0.77 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 1,939 | 1,798 | 1,818 |
| Total Current Assets | 52,628 | 43,657 | 1,818 |
| Total Assets | 80,259 | 74,539 | 79,458 |
| Total Current Liabilities | 611 | 806 | 1,163 |
| Total Liabilities | 70,537 | 66,877 | 69,659 |
| Total Equity | 7,780 | 6,130 | 8,197 |
| Total Debt | 4,283 | 4,614 | 5,016 |
| Net Debt | 2,344 | 2,816 | 3,198 |
| Metric | Dec 20 | Dec 21 | Dec 22 |
|---|---|---|---|
| Operating Cash Flow | 708 | 1,644 | 1,942 |
| Capital Expenditure | -205 | -235 | -817 |
| Free Cash Flow | 503 | 1,409 | 1,124 |
| Stock-Based Comp | 11 | 10 | 0 |
| Net Change in Cash | 88 | 844 | -137 |