| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 2,469 | 803 | 1,401 |
| Gross Profit | 261 | 212 | 212 |
| Operating Income | 1,082 | -64 | 2,020 |
| Net Income | -279 | 387 | 265 |
| EBITDA | 130 | 625 | 1,189 |
| EPS Diluted | -0.08 | 0.00 | 0.09 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 2,916 | 1,816 | 1,440 |
| Total Current Assets | 7,968 | 8,860 | 7,225 |
| Total Assets | 32,339 | 34,938 | 33,876 |
| Total Current Liabilities | 1,883 | 1,167 | 1,035 |
| Total Liabilities | 28,356 | 30,767 | 30,002 |
| Total Equity | 3,980 | 4,171 | 3,874 |
| Total Debt | 26,252 | 29,531 | 28,918 |
| Net Debt | 23,336 | 27,715 | 27,478 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 1,678 | 963 | -105 |
| Capital Expenditure | -49 | -30 | -32 |
| Free Cash Flow | 1,629 | 933 | -137 |
| Stock-Based Comp | 20 | 11 | 9 |
| Net Change in Cash | 391 | -880 | -591 |