| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 792 | 909 | 1,046 |
| Gross Profit | 161 | 186 | 208 |
| Operating Income | 30 | 52 | 41 |
| Net Income | 16 | 35 | 24 |
| EBITDA | 46 | 68 | 59 |
| EPS Diluted | 0.27 | 0.58 | 0.39 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 15 | 1 | 1 |
| Total Current Assets | 112 | 120 | 130 |
| Total Assets | 236 | 256 | 271 |
| Total Current Liabilities | 112 | 112 | 138 |
| Total Liabilities | 183 | 180 | 211 |
| Total Equity | 24 | 43 | 28 |
| Total Debt | 55 | 63 | 69 |
| Net Debt | 40 | 62 | 68 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 58 | 49 | 71 |
| Capital Expenditure | -9 | -17 | -15 |
| Free Cash Flow | 49 | 32 | 56 |
| Stock-Based Comp | 13 | -3 | -6 |
| Net Change in Cash | 9 | -14 | 0 |