| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 485 | 505 | 240 |
| Gross Profit | 483 | 493 | 204 |
| Operating Income | -166 | -268 | -88 |
| Net Income | -125 | -218 | 212 |
| EBITDA | -101 | -33 | 43 |
| EPS Diluted | -1.91 | -3.32 | 3.21 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 2,233 | 508 | 167 |
| Total Current Assets | 4,862 | 4,237 | 3,862 |
| Total Assets | 5,193 | 4,734 | 4,357 |
| Total Current Liabilities | 566 | 523 | 428 |
| Total Liabilities | 2,550 | 2,208 | 1,562 |
| Total Equity | 2,643 | 2,526 | 2,796 |
| Total Debt | 27 | 22 | 10 |
| Net Debt | -2,207 | -486 | -157 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | -504 | -501 | -406 |
| Capital Expenditure | -58 | -37 | -19 |
| Free Cash Flow | -562 | -537 | -425 |
| Stock-Based Comp | 71 | 89 | 57 |
| Net Change in Cash | 90 | -1,725 | -341 |