| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 21,378 | 26,219 | 27,756 |
| Gross Profit | 5,285 | 6,321 | 6,849 |
| Operating Income | 582 | 555 | 560 |
| Net Income | 208 | 482 | 523 |
| EBITDA | 898 | 1,212 | 1,302 |
| EPS Diluted | 3.05 | 6.68 | 6.95 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 4,004 | 4,360 | 5,150 |
| Total Current Assets | 10,940 | 12,213 | 13,355 |
| Total Assets | 16,235 | 18,300 | 19,006 |
| Total Current Liabilities | 9,735 | 11,047 | 11,976 |
| Total Liabilities | 15,149 | 17,070 | 17,740 |
| Total Equity | 801 | 1,134 | 1,235 |
| Total Debt | 4,825 | 5,672 | 5,500 |
| Net Debt | 821 | 1,312 | 351 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 387 | 1,051 | 1,335 |
| Capital Expenditure | -79 | -188 | -211 |
| Free Cash Flow | 308 | 863 | 1,124 |
| Stock-Based Comp | 1 | -1 | 5 |
| Net Change in Cash | -683 | 524 | 343 |