| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 5,870 | 6,010 | 6,223 |
| Gross Profit | 2,438 | 2,463 | 2,498 |
| Operating Income | 355 | 391 | 426 |
| Net Income | 119 | 141 | -61 |
| EBITDA | 697 | 716 | 661 |
| EPS Diluted | 0.12 | 0.14 | -0.06 |
| Metric | Dec 20 | Dec 21 | Dec 22 |
|---|---|---|---|
| Cash & Equivalents | 151 | 191 | 282 |
| Total Current Assets | 2,489 | 2,798 | 2,970 |
| Total Assets | 7,040 | 7,676 | 8,602 |
| Total Current Liabilities | 5,816 | 6,083 | 6,607 |
| Total Liabilities | 6,221 | 6,712 | 7,417 |
| Total Equity | 630 | 767 | 970 |
| Total Debt | 3,079 | 3,211 | 3,894 |
| Net Debt | 2,928 | 3,020 | 3,612 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 654 | 405 | 500 |
| Capital Expenditure | -370 | -336 | -301 |
| Free Cash Flow | 284 | 69 | 199 |
| Stock-Based Comp | 0 | 0 | 0 |
| Net Change in Cash | 40 | 91 | 52 |