| Metric | Dec 22 | Dec 23 | Dec 24 |
|---|---|---|---|
| Revenue | 9 | 13 | 18 |
| Gross Profit | 3 | 5 | 7 |
| Operating Income | -5 | -11 | -27 |
| Net Income | -7 | -11 | -30 |
| EBITDA | -6 | -9 | -28 |
| EPS Diluted | -0.18 | -0.28 | -0.81 |
| Metric | Dec 22 | Dec 23 | Dec 24 |
|---|---|---|---|
| Cash & Equivalents | 23 | 20 | 38 |
| Total Current Assets | 24 | 21 | 39 |
| Total Assets | 53 | 83 | 178 |
| Total Current Liabilities | 3 | 5 | 25 |
| Total Liabilities | 14 | 21 | 48 |
| Total Equity | 16 | 31 | 96 |
| Total Debt | 11 | 15 | 27 |
| Net Debt | -12 | -5 | -11 |
| Metric | Dec 22 | Dec 23 | Dec 24 |
|---|---|---|---|
| Operating Cash Flow | -1 | -5 | 4 |
| Capital Expenditure | -8 | -31 | -72 |
| Free Cash Flow | -9 | -36 | -69 |
| Stock-Based Comp | 1 | 2 | 12 |
| Net Change in Cash | 19 | -3 | 18 |