| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 22 | 24 | 25 |
| Gross Profit | 16 | 18 | 19 |
| Operating Income | 4 | 3 | -3 |
| Net Income | 3 | 2 | 1 |
| EBITDA | 5 | 4 | -0 |
| EPS Diluted | 0.86 | 0.52 | 0.20 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 24 | 5 | 6 |
| Total Current Assets | 28 | 9 | 12 |
| Total Assets | 39 | 66 | 65 |
| Total Current Liabilities | 6 | 31 | 13 |
| Total Liabilities | 8 | 33 | 30 |
| Total Equity | 32 | 33 | 35 |
| Total Debt | 2 | 23 | 21 |
| Net Debt | -22 | 19 | 15 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 5 | 4 | 3 |
| Capital Expenditure | -0 | -0 | -0 |
| Free Cash Flow | 4 | 4 | 3 |
| Stock-Based Comp | 0 | 1 | 0 |
| Net Change in Cash | 4 | -19 | 1 |