| Metric | Dec 19 | Dec 20 | Dec 21 |
|---|---|---|---|
| Revenue | 6 | 11 | 10 |
| Gross Profit | 2 | 6 | 5 |
| Operating Income | -8 | -7 | -7 |
| Net Income | -10 | -8 | -8 |
| EBITDA | -8 | -7 | -7 |
| EPS Diluted | -0.16 | -0.12 | -0.08 |
| Metric | Dec 19 | Dec 20 | Dec 21 |
|---|---|---|---|
| Cash & Equivalents | 2 | 5 | 1 |
| Total Current Assets | 5 | 7 | 3 |
| Total Assets | 6 | 8 | 6 |
| Total Current Liabilities | 16 | 3 | 5 |
| Total Liabilities | 17 | 4 | 7 |
| Total Equity | -11 | 4 | -2 |
| Total Debt | 12 | 1 | 5 |
| Net Debt | 10 | -4 | 4 |
| Metric | Dec 19 | Dec 20 | Dec 21 |
|---|---|---|---|
| Operating Cash Flow | -6 | -5 | -6 |
| Capital Expenditure | -0 | -0 | -2 |
| Free Cash Flow | -6 | -5 | -8 |
| Stock-Based Comp | 2 | 1 | 1 |
| Net Change in Cash | 1 | 2 | -4 |