| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 16,111 | 26,839 | 20,769 |
| Gross Profit | 1,835 | 2,670 | 3,979 |
| Operating Income | 1,790 | 2,560 | 3,508 |
| Net Income | 191 | 1,475 | 1,242 |
| EBITDA | 1,812 | 4,541 | 3,748 |
| EPS Diluted | 0.12 | 0.91 | 0.78 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 1,942 | 2,432 | 2,200 |
| Total Current Assets | 6,208 | 7,041 | 6,718 |
| Total Assets | 14,912 | 16,096 | 16,606 |
| Total Current Liabilities | 4,539 | 4,314 | 4,376 |
| Total Liabilities | 10,942 | 10,979 | 11,277 |
| Total Equity | 3,052 | 4,161 | 4,409 |
| Total Debt | 5,479 | 5,264 | 5,410 |
| Net Debt | 3,537 | 2,832 | 3,210 |
| Metric | Dec 20 | Dec 21 | Dec 22 |
|---|---|---|---|
| Operating Cash Flow | 888 | 1,052 | 3,071 |
| Capital Expenditure | -649 | -779 | -1,078 |
| Free Cash Flow | 239 | 273 | 1,993 |
| Stock-Based Comp | 0 | 0 | 0 |
| Net Change in Cash | 244 | 137 | 609 |