| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 4,906 | 5,543 | 5,606 |
| Gross Profit | 4,264 | 3,606 | 4,252 |
| Operating Income | 10,727 | 8,473 | 3,121 |
| Net Income | 9,979 | 7,548 | 15,032 |
| EBITDA | 10,727 | 8,414 | 28,287 |
| EPS Diluted | 11.75 | 8.47 | 10.63 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 343 | 2,705 | 3,323 |
| Total Current Assets | 825 | 3,669 | 4,109 |
| Total Assets | 72,191 | 78,522 | 87,620 |
| Total Current Liabilities | 455 | 341 | 294 |
| Total Liabilities | 22,442 | 18,530 | 16,145 |
| Total Equity | 49,749 | 59,992 | 71,475 |
| Total Debt | 21,768 | 17,901 | 15,535 |
| Net Debt | 21,426 | 15,196 | 12,212 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 3,330 | 4,123 | 3,735 |
| Capital Expenditure | -550 | -654 | -624 |
| Free Cash Flow | 2,780 | 3,469 | 3,110 |
| Stock-Based Comp | 0 | 0 | 0 |
| Net Change in Cash | -92 | 2,362 | 618 |