| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 285 | 455 | 668 |
| Gross Profit | -12 | 7 | -5 |
| Operating Income | 45 | 73 | 67 |
| Net Income | 22 | 75 | 8 |
| EBITDA | 129 | 210 | 161 |
| EPS Diluted | 0.12 | 0.72 | -0.04 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 40 | 52 | 30 |
| Total Current Assets | 196 | 227 | 170 |
| Total Assets | 1,938 | 2,242 | 2,563 |
| Total Current Liabilities | 34 | 12 | 74 |
| Total Liabilities | 1,158 | 1,338 | 1,758 |
| Total Equity | 555 | 647 | 573 |
| Total Debt | 1,109 | 1,259 | 1,678 |
| Net Debt | 1,069 | 1,207 | 1,648 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 91 | 116 | 92 |
| Capital Expenditure | -15 | -17 | -25 |
| Free Cash Flow | 75 | 99 | 68 |
| Stock-Based Comp | 0 | 0 | 0 |
| Net Change in Cash | -10 | 11 | -22 |