| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 222 | 225 | 252 |
| Gross Profit | 122 | 122 | 130 |
| Operating Income | 91 | 86 | 91 |
| Net Income | 59 | 59 | 62 |
| EBITDA | 99 | 93 | 100 |
| EPS Diluted | 0.45 | 0.45 | 0.48 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 32 | 63 | 33 |
| Total Current Assets | 101 | 86 | 98 |
| Total Assets | 408 | 406 | 418 |
| Total Current Liabilities | 107 | 102 | 105 |
| Total Liabilities | 142 | 166 | 174 |
| Total Equity | 266 | 240 | 244 |
| Total Debt | 37 | 63 | 72 |
| Net Debt | 4 | -0 | 40 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 69 | 67 | 67 |
| Capital Expenditure | -8 | -15 | -9 |
| Free Cash Flow | 61 | 52 | 58 |
| Stock-Based Comp | 1 | 0 | 0 |
| Net Change in Cash | 5 | 30 | 8 |