| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 33,961 | 34,125 | 34,330 |
| Gross Profit | 11,593 | 11,236 | 16,876 |
| Operating Income | 7,105 | 7,254 | 7,746 |
| Net Income | 4,808 | 4,901 | 4,991 |
| EBITDA | 9,310 | 9,413 | 13,191 |
| EPS Diluted | 6.40 | 6.50 | 6.60 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 2,598 | 2,372 | 1,630 |
| Total Current Assets | 11,135 | 11,160 | 9,443 |
| Total Assets | 109,612 | 111,195 | 112,118 |
| Total Current Liabilities | 16,203 | 22,609 | 20,129 |
| Total Liabilities | 72,415 | 74,766 | 76,736 |
| Total Equity | 37,141 | 36,369 | 35,312 |
| Total Debt | 45,874 | 45,866 | 46,698 |
| Net Debt | 43,276 | 43,494 | 45,068 |
| Metric | Dec 20 | Dec 21 | Dec 22 |
|---|---|---|---|
| Operating Cash Flow | 10,540 | 10,105 | 10,691 |
| Capital Expenditure | -4,768 | -5,265 | -5,000 |
| Free Cash Flow | 4,992 | 4,840 | 4,980 |
| Stock-Based Comp | 39 | 21 | 30 |
| Net Change in Cash | -333 | 399 | -226 |