| Metric | Dec 20 | Dec 21 | Dec 22 |
|---|---|---|---|
| Revenue | 31,248 | 56,848 | 26,705 |
| Gross Profit | 31,248 | 30,563 | 26,705 |
| Operating Income | 18,340 | 16,901 | 13,612 |
| Net Income | 16,687 | 13,960 | 11,286 |
| EBITDA | 0 | 18,923 | 15,467 |
| EPS Diluted | 8.36 | 6.93 | 5.53 |
| Metric | Dec 20 | Dec 21 | Dec 22 |
|---|---|---|---|
| Cash & Equivalents | 96,603 | 89,148 | 118,466 |
| Total Current Assets | 145,412 | 200,901 | 222,805 |
| Total Assets | 1,759,787 | 1,820,185 | 1,893,805 |
| Total Current Liabilities | 1,055,792 | 1,122,874 | 869,774 |
| Total Liabilities | 1,588,336 | 1,647,513 | 1,721,588 |
| Total Equity | 171,356 | 172,588 | 159,933 |
| Total Debt | 23,859 | 28,293 | 40,676 |
| Net Debt | -44,063 | -60,855 | -61,308 |
| Metric | Dec 20 | Dec 21 | Dec 22 |
|---|---|---|---|
| Operating Cash Flow | 14,169 | 40,426 | 66,393 |
| Capital Expenditure | -2,110 | -2,146 | -1,887 |
| Free Cash Flow | 12,059 | 38,280 | 64,506 |
| Stock-Based Comp | 38 | 36 | 35 |
| Net Change in Cash | 16,913 | 1,519 | 41,684 |