| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 29 | 24 | 10 |
| Gross Profit | 27 | 22 | 8 |
| Operating Income | 23 | 18 | 5 |
| Net Income | 59 | 13 | -31 |
| EBITDA | 63 | 22 | -15 |
| EPS Diluted | 0.02 | 0.00 | -0.01 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 3 | 4 | 11 |
| Total Current Assets | 4 | 5 | 13 |
| Total Assets | 780 | 681 | 515 |
| Total Current Liabilities | 3 | 5 | 4 |
| Total Liabilities | 235 | 300 | 191 |
| Total Equity | 545 | 381 | 324 |
| Total Debt | 233 | 295 | 186 |
| Net Debt | 230 | 291 | 175 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | -7 | -7 | -7 |
| Capital Expenditure | -0 | -0 | -0 |
| Free Cash Flow | -7 | -7 | -7 |
| Stock-Based Comp | 0 | 0 | 0 |
| Net Change in Cash | -4 | 0 | 7 |