| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 1,023 | 1,596 | 1,681 |
| Gross Profit | 206 | 423 | 442 |
| Operating Income | 71 | 188 | 159 |
| Net Income | -20 | 49 | 101 |
| EBITDA | 270 | 361 | 387 |
| EPS Diluted | -0.11 | 0.24 | 2.29 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 124 | 100 | 86 |
| Total Current Assets | 350 | 504 | 631 |
| Total Assets | 3,181 | 4,056 | 3,851 |
| Total Current Liabilities | 452 | 733 | 802 |
| Total Liabilities | 2,490 | 2,787 | 2,570 |
| Total Equity | 690 | 1,180 | 1,194 |
| Total Debt | 1,914 | 2,030 | 1,756 |
| Net Debt | 1,790 | 1,930 | 1,670 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 185 | 280 | 300 |
| Capital Expenditure | -75 | -62 | -43 |
| Free Cash Flow | 110 | 217 | 257 |
| Stock-Based Comp | 4 | 11 | 0 |
| Net Change in Cash | -42 | -11 | 9 |