| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 3,246,057 | 4,110,070 | 4,313,800 |
| Gross Profit | 1,316,445 | 1,593,249 | 1,652,572 |
| Operating Income | 387,824 | 441,298 | 481,775 |
| Net Income | 394,037 | 300,305 | 331,305 |
| EBITDA | 645,300 | 736,664 | 828,305 |
| EPS Diluted | 109.13 | 109.77 | 120.85 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 787,542 | 518,905 | 724,601 |
| Total Current Assets | 2,292,870 | 2,512,650 | 2,697,434 |
| Total Assets | 4,574,892 | 4,961,818 | 5,427,813 |
| Total Current Liabilities | 1,023,401 | 1,085,800 | 1,263,753 |
| Total Liabilities | 1,899,538 | 1,949,361 | 2,022,418 |
| Total Equity | 2,629,883 | 2,965,806 | 3,353,592 |
| Total Debt | 811,139 | 767,167 | 830,160 |
| Net Debt | 23,597 | 248,262 | 105,559 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 281,538 | 268,483 | 661,433 |
| Capital Expenditure | -184,991 | -254,726 | -342,937 |
| Free Cash Flow | 96,547 | 13,757 | 318,496 |
| Stock-Based Comp | 0 | 0 | 0 |
| Net Change in Cash | -23,004 | -268,637 | 205,696 |