| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 429 | 467 | 257 |
| Gross Profit | 393 | 433 | 257 |
| Operating Income | 182 | 199 | 18 |
| Net Income | 156 | 156 | 21 |
| EBITDA | 215 | 232 | 64 |
| EPS Diluted | 8.33 | 8.28 | 1.11 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 751 | 1,129 | 380 |
| Total Current Assets | 555 | 882 | 9,147 |
| Total Assets | 14,438 | 12,326 | 9,256 |
| Total Current Liabilities | 76 | 84 | 8,398 |
| Total Liabilities | 13,636 | 11,456 | 8,476 |
| Total Equity | 802 | 870 | 780 |
| Total Debt | 6,579 | 5,229 | 4,956 |
| Net Debt | 5,828 | 4,101 | 4,428 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 69 | 404 | -314 |
| Capital Expenditure | -23 | -26 | -2 |
| Free Cash Flow | 2,116 | -1,855 | -316 |
| Stock-Based Comp | 9 | 14 | 17 |
| Net Change in Cash | 13 | 287 | -493 |