| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 447 | 388 | 273 |
| Gross Profit | 108 | 56 | 21 |
| Operating Income | 64 | -7 | -44 |
| Net Income | 29 | -239 | -118 |
| EBITDA | 72 | 8 | -53 |
| EPS Diluted | 0.23 | -1.94 | -0.83 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 48 | 23 | 32 |
| Total Current Assets | 163 | 125 | 107 |
| Total Assets | 499 | 255 | 155 |
| Total Current Liabilities | 65 | 65 | 48 |
| Total Liabilities | 107 | 107 | 62 |
| Total Equity | 392 | 148 | 93 |
| Total Debt | 15 | 10 | 12 |
| Net Debt | -33 | -13 | -20 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 54 | 18 | -23 |
| Capital Expenditure | -1 | -3 | -2 |
| Free Cash Flow | 53 | 15 | -25 |
| Stock-Based Comp | 1 | 1 | 6 |
| Net Change in Cash | -13 | -24 | 9 |