| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 268 | 378 | 391 |
| Gross Profit | 145 | 220 | 209 |
| Operating Income | 81 | 124 | 104 |
| Net Income | 3 | 103 | -3 |
| EBITDA | 105 | 134 | 112 |
| EPS Diluted | 0.37 | 12.10 | -0.38 |
| Metric | Dec 22 | Dec 23 | Dec 24 |
|---|---|---|---|
| Cash & Equivalents | 8 | 38 | 0 |
| Total Current Assets | 90 | 136 | 0 |
| Total Assets | 175 | 214 | 25 |
| Total Current Liabilities | 44 | 40 | 814 |
| Total Liabilities | 395 | 373 | 814 |
| Total Equity | 0 | 0 | -789 |
| Total Debt | 368 | 345 | 202 |
| Net Debt | 359 | 306 | 202 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 78 | 96 | 117 |
| Capital Expenditure | -5 | -9 | -11 |
| Free Cash Flow | 73 | 87 | 106 |
| Stock-Based Comp | 6 | 11 | 17 |
| Net Change in Cash | 9 | -14 | 30 |