| Metric | Dec 20 | Dec 21 | Dec 22 |
|---|---|---|---|
| Revenue | 961 | 1,631 | 2,475 |
| Gross Profit | 235 | 452 | 844 |
| Operating Income | -23 | 156 | 404 |
| Net Income | 99 | 261 | 450 |
| EBITDA | 255 | 628 | 993 |
| EPS Diluted | 0.08 | 0.20 | 0.34 |
| Metric | Dec 20 | Dec 21 | Dec 22 |
|---|---|---|---|
| Cash & Equivalents | 923 | 1,610 | 2,009 |
| Total Current Assets | 1,406 | 2,391 | 3,076 |
| Total Assets | 4,569 | 6,202 | 7,055 |
| Total Current Liabilities | 665 | 1,080 | 1,382 |
| Total Liabilities | 1,214 | 2,518 | 2,920 |
| Total Equity | 2,528 | 2,870 | 3,030 |
| Total Debt | 588 | 1,608 | 1,928 |
| Net Debt | -335 | -2 | -81 |
| Metric | Dec 20 | Dec 21 | Dec 22 |
|---|---|---|---|
| Operating Cash Flow | 269 | 518 | 751 |
| Capital Expenditure | -1,087 | -939 | -996 |
| Free Cash Flow | -818 | -420 | -245 |
| Stock-Based Comp | 8 | 0 | 1 |
| Net Change in Cash | 447 | 687 | 399 |