| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 3,540 | 4,913 | 5,181 |
| Gross Profit | 1,844 | 2,257 | 2,424 |
| Operating Income | -193 | -192 | 221 |
| Net Income | -328 | -426 | 1,206 |
| EBITDA | 70 | 140 | -432 |
| EPS Diluted | -1.64 | -2.12 | 5.80 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 600 | 714 | 154 |
| Total Current Assets | 2,814 | 3,324 | 1,957 |
| Total Assets | 6,515 | 7,904 | 6,428 |
| Total Current Liabilities | 1,181 | 2,000 | 2,686 |
| Total Liabilities | 3,031 | 4,435 | 3,214 |
| Total Equity | 3,106 | 2,992 | 3,241 |
| Total Debt | 1,472 | 2,268 | 1,558 |
| Net Debt | 872 | 1,555 | 1,403 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | -345 | 99 | 383 |
| Capital Expenditure | -361 | -583 | -467 |
| Free Cash Flow | -706 | -484 | -84 |
| Stock-Based Comp | 36 | 50 | 58 |
| Net Change in Cash | -1,050 | 113 | -559 |