| Metric | Dec 20 | Dec 21 | Dec 22 |
|---|---|---|---|
| Revenue | 71,191 | 77,751 | 102,890 |
| Gross Profit | 13,918 | 14,876 | 19,649 |
| Operating Income | 4,729 | 4,765 | 5,305 |
| Net Income | 2,671 | 3,144 | 1,739 |
| EBITDA | 5,488 | 6,257 | 6,649 |
| EPS Diluted | 5.36 | 6.32 | 3.40 |
| Metric | Dec 20 | Dec 21 | Dec 22 |
|---|---|---|---|
| Cash & Equivalents | 5,672 | 6,945 | 10,835 |
| Total Current Assets | 25,413 | 30,838 | 43,014 |
| Total Assets | 51,824 | 58,924 | 92,328 |
| Total Current Liabilities | 24,720 | 29,076 | 46,725 |
| Total Liabilities | 34,779 | 40,528 | 70,556 |
| Total Equity | 15,709 | 17,079 | 20,270 |
| Total Debt | 6,001 | 10,296 | 31,275 |
| Net Debt | 329 | 3,351 | 20,440 |
| Metric | Dec 20 | Dec 21 | Dec 22 |
|---|---|---|---|
| Operating Cash Flow | 4,033 | 4,444 | 6,973 |
| Capital Expenditure | -3,445 | -2,954 | -3,626 |
| Free Cash Flow | 588 | 1,490 | 3,347 |
| Stock-Based Comp | 16 | 38 | 25 |
| Net Change in Cash | 350 | 1,273 | 3,890 |