| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 940 | 1,024 | 1,132 |
| Gross Profit | 332 | 342 | 412 |
| Operating Income | 54 | 42 | 103 |
| Net Income | 34 | 11 | 67 |
| EBITDA | 108 | 112 | 167 |
| EPS Diluted | 0.13 | 0.07 | 0.25 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 24 | 26 | 13 |
| Total Current Assets | 363 | 425 | 429 |
| Total Assets | 783 | 956 | 963 |
| Total Current Liabilities | 265 | 289 | 323 |
| Total Liabilities | 514 | 689 | 647 |
| Total Equity | 269 | 259 | 306 |
| Total Debt | 264 | 416 | 345 |
| Net Debt | 240 | 391 | 332 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 73 | 25 | 157 |
| Capital Expenditure | -38 | -42 | 0 |
| Free Cash Flow | 35 | -17 | 157 |
| Stock-Based Comp | 0 | 0 | 0 |
| Net Change in Cash | 18 | 2 | -13 |