| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 3,634 | 4,644 | 5,069 |
| Gross Profit | 3,634 | 4,644 | 5,069 |
| Operating Income | 5,079 | 7,700 | 9,493 |
| Net Income | 3,933 | 6,196 | 7,947 |
| EBITDA | 5,082 | 7,703 | 9,497 |
| EPS Diluted | 1.97 | 3.10 | 3.99 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 4 | 4 | 6 |
| Total Current Assets | 4 | 4 | 5,934 |
| Total Assets | 13,314 | 16,130 | 18,273 |
| Total Current Liabilities | 5,709 | 8,291 | 13,671 |
| Total Liabilities | 3,196 | 3,777 | 8,456 |
| Total Equity | 7,281 | 7,596 | 9,816 |
| Total Debt | 0 | 0 | 0 |
| Net Debt | -4 | -4 | -6 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 2,826 | 3,275 | 3,698 |
| Capital Expenditure | -0 | 0 | -0 |
| Free Cash Flow | 2,825 | 3,275 | 3,697 |
| Stock-Based Comp | 1 | 1 | 1 |
| Net Change in Cash | 1,895 | 1,986 | -1,324 |