| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 162 | 166 | 173 |
| Gross Profit | 162 | 166 | 173 |
| Operating Income | 57 | 35 | -2 |
| Net Income | 46 | 26 | 15 |
| EBITDA | 79 | 64 | 58 |
| EPS Diluted | 1.45 | 0.81 | 0.49 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 80 | 61 | 51 |
| Total Current Assets | 114 | 100 | 89 |
| Total Assets | 197 | 243 | 215 |
| Total Current Liabilities | 35 | 42 | 26 |
| Total Liabilities | 61 | 80 | 43 |
| Total Equity | 135 | 163 | 172 |
| Total Debt | 25 | 21 | 13 |
| Net Debt | -55 | -40 | -38 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 72 | 49 | 50 |
| Capital Expenditure | -25 | -28 | -31 |
| Free Cash Flow | 47 | 21 | 19 |
| Stock-Based Comp | 2 | 2 | -0 |
| Net Change in Cash | 19 | -19 | -10 |