| Metric | Dec 18 | Dec 19 | Dec 20 |
|---|---|---|---|
| Revenue | 531 | 351 | 314 |
| Gross Profit | 306 | 203 | 172 |
| Operating Income | 78 | 12 | -24 |
| Net Income | 84 | 112 | -51 |
| EBITDA | 338 | 471 | 84 |
| EPS Diluted | 0.84 | 1.11 | -0.51 |
| Metric | Dec 18 | Dec 19 | Dec 20 |
|---|---|---|---|
| Cash & Equivalents | 30 | 26 | 38 |
| Total Current Assets | 419 | 1,186 | 841 |
| Total Assets | 5,061 | 5,293 | 5,148 |
| Total Current Liabilities | 199 | 242 | 206 |
| Total Liabilities | 3,363 | 3,593 | 3,555 |
| Total Equity | 1,487 | 1,494 | 1,399 |
| Total Debt | 2,793 | 2,809 | 2,802 |
| Net Debt | 2,763 | 2,783 | 2,764 |
| Metric | Dec 18 | Dec 19 | Dec 20 |
|---|---|---|---|
| Operating Cash Flow | 167 | 132 | 85 |
| Capital Expenditure | 0 | 0 | 0 |
| Free Cash Flow | 167 | 132 | 85 |
| Stock-Based Comp | 7 | 8 | 8 |
| Net Change in Cash | -18 | -8 | 11 |