| Metric | Dec 22 | Dec 23 | Dec 24 |
|---|---|---|---|
| Revenue | 928 | 1,050 | 1,097 |
| Gross Profit | 203 | 240 | 266 |
| Operating Income | 35 | 55 | -47 |
| Net Income | 20 | -6 | -121 |
| EBITDA | 134 | 151 | 87 |
| EPS Diluted | 3.93 | -1.25 | -0.13 |
| Metric | Dec 23 | Dec 24 | Dec 25 |
|---|---|---|---|
| Cash & Equivalents | 87 | 139 | 440 |
| Total Current Assets | 334 | 394 | 1,021 |
| Total Assets | 1,263 | 2,208 | 4,396 |
| Total Current Liabilities | 113 | 106 | 319 |
| Total Liabilities | 881 | 1,057 | 2,216 |
| Total Equity | 382 | 1,151 | 2,180 |
| Total Debt | 730 | 813 | 1,713 |
| Net Debt | 643 | 673 | 1,273 |
| Metric | Dec 22 | Dec 23 | Dec 24 |
|---|---|---|---|
| Operating Cash Flow | 40 | 96 | 23 |
| Capital Expenditure | -23 | -22 | -28 |
| Free Cash Flow | 17 | 74 | -5 |
| Stock-Based Comp | 3 | 5 | 0 |
| Net Change in Cash | 3 | 24 | 136 |