| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 45 | 41 | 54 |
| Gross Profit | 45 | 39 | 40 |
| Operating Income | 13 | 10 | 11 |
| Net Income | 10 | 8 | 8 |
| EBITDA | 16 | 13 | 13 |
| EPS Diluted | 1.24 | 1.04 | 1.09 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 94 | 115 | 63 |
| Total Current Assets | 428 | 334 | 406 |
| Total Assets | 940 | 1,019 | 1,073 |
| Total Current Liabilities | 838 | 1 | 983 |
| Total Liabilities | 879 | 982 | 1,023 |
| Total Equity | 50 | 27 | 39 |
| Total Debt | 31 | 31 | 30 |
| Net Debt | -64 | -84 | -33 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | -4 | 31 | 9 |
| Capital Expenditure | -1 | -0 | -2 |
| Free Cash Flow | -4 | 30 | 8 |
| Stock-Based Comp | 0 | 0 | 0 |
| Net Change in Cash | 6 | 20 | -51 |