| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 20,883 | 38,492 | 37,749 |
| Gross Profit | 2,031 | 2,566 | 2,927 |
| Operating Income | 828 | 1,101 | 1,033 |
| Net Income | 560 | 796 | 549 |
| EBITDA | 1,191 | 1,491 | 1,301 |
| EPS Diluted | 4.68 | 6.64 | 4.60 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 566 | 126 | 301 |
| Total Current Assets | 4,207 | 6,321 | 5,745 |
| Total Assets | 8,854 | 13,331 | 12,814 |
| Total Current Liabilities | 2,894 | 5,454 | 4,765 |
| Total Liabilities | 5,507 | 9,281 | 8,838 |
| Total Equity | 3,075 | 3,632 | 3,559 |
| Total Debt | 2,264 | 3,614 | 3,695 |
| Net Debt | 1,697 | 3,488 | 3,394 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 635 | 909 | 1,512 |
| Capital Expenditure | -324 | -407 | -539 |
| Free Cash Flow | 310 | 541 | 973 |
| Stock-Based Comp | 3 | 26 | 3 |
| Net Change in Cash | 199 | -463 | 197 |