| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 18 | 20 | 27 |
| Gross Profit | 18 | 19 | 23 |
| Operating Income | 7 | 7 | 10 |
| Net Income | 5 | 6 | 8 |
| EBITDA | 0 | 8 | 10 |
| EPS Diluted | 2.95 | 3.35 | 4.71 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 168 | 70 | 82 |
| Total Current Assets | 169 | 72 | 85 |
| Total Assets | 452 | 454 | 474 |
| Total Current Liabilities | 396 | 404 | 416 |
| Total Liabilities | 405 | 411 | 424 |
| Total Equity | 48 | 43 | 50 |
| Total Debt | 6 | 6 | 6 |
| Net Debt | -162 | -64 | -77 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 4 | 4 | 8 |
| Capital Expenditure | -0 | -0 | -0 |
| Free Cash Flow | 4 | 4 | 8 |
| Stock-Based Comp | 0 | 0 | 0 |
| Net Change in Cash | 51 | -99 | 13 |