| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 1,316 | 1,400 | 1,320 |
| Gross Profit | 810 | 936 | 892 |
| Operating Income | 216 | 79 | 111 |
| Net Income | 198 | 67 | 128 |
| EBITDA | 343 | 227 | 294 |
| EPS Diluted | 23.32 | 7.96 | 15.84 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 150 | 177 | 182 |
| Total Current Assets | 307 | 351 | 340 |
| Total Assets | 626 | 658 | 610 |
| Total Current Liabilities | 128 | 155 | 114 |
| Total Liabilities | 133 | 158 | 119 |
| Total Equity | 492 | 500 | 491 |
| Total Debt | 12 | 3 | 2 |
| Net Debt | -150 | -175 | -182 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 361 | 305 | 241 |
| Capital Expenditure | -172 | -176 | -110 |
| Free Cash Flow | 188 | 129 | 131 |
| Stock-Based Comp | 0 | 0 | 0 |
| Net Change in Cash | -38 | 28 | 5 |