| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 9,817,689 | 11,684,055 | 12,717,345 |
| Gross Profit | 1,905,251 | 2,057,631 | 2,860,905 |
| Operating Income | 1,216,890 | 1,175,622 | 1,640,441 |
| Net Income | 431,132 | 142,287 | 319,945 |
| EBITDA | 2,140,303 | 2,145,997 | 2,640,436 |
| EPS Diluted | 1841.70 | 607.80 | 1375.00 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 483,229 | 789,023 | 1,008,527 |
| Total Current Assets | 2,990,314 | 4,642,833 | 3,982,655 |
| Total Assets | 19,569,802 | 23,265,932 | 19,510,739 |
| Total Current Liabilities | 3,484,670 | 3,923,142 | 4,231,645 |
| Total Liabilities | 9,364,997 | 11,196,778 | 10,435,740 |
| Total Equity | 9,250,118 | 11,018,470 | 8,355,403 |
| Total Debt | 7,061,533 | 8,207,186 | 7,273,244 |
| Net Debt | 6,529,493 | 7,418,163 | 6,264,717 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 1,356,905 | 1,424,563 | 2,158,738 |
| Capital Expenditure | -452,466 | -722,582 | -854,425 |
| Free Cash Flow | 904,439 | 701,981 | 1,304,313 |
| Stock-Based Comp | 3,928 | 5,613 | 0 |
| Net Change in Cash | -128,785 | 306,857 | 218,441 |