| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 33 | 34 | 50 |
| Gross Profit | 27 | 28 | 42 |
| Operating Income | -25 | -28 | -43 |
| Net Income | -25 | -27 | -35 |
| EBITDA | -24 | -26 | -34 |
| EPS Diluted | -1.03 | -1.57 | -1.40 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 56 | 18 | 22 |
| Total Current Assets | 92 | 87 | 104 |
| Total Assets | 116 | 98 | 112 |
| Total Current Liabilities | 9 | 11 | 13 |
| Total Liabilities | 11 | 14 | 63 |
| Total Equity | 105 | 85 | 49 |
| Total Debt | 2 | 1 | 42 |
| Net Debt | -54 | -17 | 20 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | -18 | -19 | -38 |
| Capital Expenditure | -0 | -1 | -1 |
| Free Cash Flow | -19 | -20 | -39 |
| Stock-Based Comp | 6 | 7 | 8 |
| Net Change in Cash | 37 | -38 | 4 |