| Metric | Dec 20 | Dec 21 | Dec 22 |
|---|---|---|---|
| Revenue | 11,127,541 | 12,738,271 | 17,037,823 |
| Gross Profit | 4,662,413 | 5,127,387 | 6,238,228 |
| Operating Income | 1,019,588 | 1,105,297 | 1,506,500 |
| Net Income | 575,441 | 676,879 | 882,976 |
| EBITDA | 1,483,269 | 1,603,495 | 2,112,023 |
| EPS Diluted | 1250.62 | 1474.85 | 1928.92 |
| Metric | Dec 20 | Dec 21 | Dec 22 |
|---|---|---|---|
| Cash & Equivalents | 926,964 | 832,350 | 1,060,247 |
| Total Current Assets | 3,861,137 | 4,594,765 | 6,799,989 |
| Total Assets | 15,537,881 | 16,956,483 | 20,757,388 |
| Total Current Liabilities | 2,440,660 | 2,628,037 | 3,808,715 |
| Total Liabilities | 7,280,739 | 7,914,370 | 9,952,691 |
| Total Equity | 8,197,848 | 8,965,940 | 10,716,381 |
| Total Debt | 1,360,759 | 826,427 | 101,236 |
| Net Debt | 433,795 | -5,923 | -959,011 |
| Metric | Dec 20 | Dec 21 | Dec 22 |
|---|---|---|---|
| Operating Cash Flow | 1,094,739 | 1,055,612 | 532,485 |
| Capital Expenditure | -298,598 | -409,518 | -446,548 |
| Free Cash Flow | 796,141 | 646,094 | 85,937 |
| Stock-Based Comp | 0 | 0 | 0 |
| Net Change in Cash | 435,617 | -70,858 | 197,541 |