| Metric | Dec 19 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 18 | 30 | 34 |
| Gross Profit | 18 | 28 | 30 |
| Operating Income | 7 | 10 | 11 |
| Net Income | 5 | 8 | 9 |
| EBITDA | 0 | 11 | 11 |
| EPS Diluted | 1.23 | 1.29 | 1.38 |
| Metric | Dec 19 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 99 | 99 | 317 |
| Total Current Assets | 0 | 383 | 579 |
| Total Assets | 830 | 1,031 | 1,205 |
| Total Current Liabilities | 0 | 958 | 1,117 |
| Total Liabilities | 773 | 962 | 1,122 |
| Total Equity | 57 | 69 | 83 |
| Total Debt | 0 | 5 | 5 |
| Net Debt | -99 | -94 | -312 |
| Metric | Dec 19 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 0 | 17 | 13 |
| Capital Expenditure | 0 | -0 | -0 |
| Free Cash Flow | 0 | 17 | 13 |
| Stock-Based Comp | 0 | 0 | 0 |
| Net Change in Cash | 0 | -25 | 218 |