| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 6,336 | 6,773 | 12,682 |
| Gross Profit | 4,582 | 5,025 | 5,726 |
| Operating Income | 1,760 | 1,586 | 2,800 |
| Net Income | 1,162 | 848 | 1,552 |
| EBITDA | 2,989 | 2,984 | 6,039 |
| EPS Diluted | 0.15 | 0.09 | 0.13 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 205 | 1,221 | 397 |
| Total Current Assets | 1,423 | 4,055 | 3,415 |
| Total Assets | 7,840 | 38,012 | 36,427 |
| Total Current Liabilities | 2,932 | 8,762 | 7,422 |
| Total Liabilities | 7,207 | 21,613 | 19,968 |
| Total Equity | 633 | 16,296 | 16,348 |
| Total Debt | 4,959 | 14,887 | 12,997 |
| Net Debt | 4,755 | 13,666 | 12,600 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 2,606 | 2,559 | 5,410 |
| Capital Expenditure | -803 | -888 | -1,812 |
| Free Cash Flow | 1,803 | 1,671 | 3,271 |
| Stock-Based Comp | 1 | 1 | 1 |
| Net Change in Cash | -98 | 1,014 | -824 |