| Metric | Dec 17 | Dec 18 | Dec 19 |
|---|---|---|---|
| Revenue | 988 | 1,129 | 1,421 |
| Gross Profit | 988 | 1,129 | 1,421 |
| Operating Income | -59 | -312 | 849 |
| Net Income | -127 | -361 | 557 |
| EBITDA | 338 | 170 | 1,203 |
| EPS Diluted | -0.03 | -0.07 | 0.10 |
| Metric | Dec 17 | Dec 18 | Dec 19 |
|---|---|---|---|
| Cash & Equivalents | 1,222 | 1,354 | 672 |
| Total Current Assets | 2,031 | 2,681 | 1,667 |
| Total Assets | 8,808 | 11,589 | 13,505 |
| Total Current Liabilities | 443 | 988 | 1,274 |
| Total Liabilities | 1,872 | 3,076 | 4,681 |
| Total Equity | 6,937 | 8,402 | 8,613 |
| Total Debt | 0 | 572 | 2,046 |
| Net Debt | -1,222 | -782 | 1,374 |
| Metric | Dec 17 | Dec 18 | Dec 19 |
|---|---|---|---|
| Operating Cash Flow | 137 | -277 | 869 |
| Capital Expenditure | -81 | -86 | -468 |
| Free Cash Flow | 56 | -363 | 401 |
| Stock-Based Comp | 0 | 0 | 0 |
| Net Change in Cash | -318 | 257 | -702 |