| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 892,544 | 1,257,744 | 1,890,290 |
| Gross Profit | 647,682 | 874,133 | 1,218,454 |
| Operating Income | 528,802 | 720,574 | 998,804 |
| Net Income | 431,914 | 585,026 | 841,351 |
| EBITDA | 533,548 | 704,190 | 998,804 |
| EPS Diluted | 2222.00 | 3016.00 | 4380.61 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 342,101 | 615,360 | 820,466 |
| Total Current Assets | 3,431,158 | 3,838,755 | 6,519,452 |
| Total Assets | 3,607,924 | 5,121,647 | 6,821,932 |
| Total Current Liabilities | 2,794,760 | 4,045,024 | 5,699,352 |
| Total Liabilities | 3,103,229 | 4,295,958 | 5,718,719 |
| Total Equity | 499,727 | 819,165 | 1,078,123 |
| Total Debt | 310,465 | 267,151 | 222,156 |
| Net Debt | -31,636 | -348,209 | -598,310 |
| Metric | Dec 20 | Dec 21 | Dec 22 |
|---|---|---|---|
| Operating Cash Flow | 617,729 | 70,351 | 1,020,984 |
| Capital Expenditure | -18,189 | -24,901 | -59,468 |
| Free Cash Flow | 599,540 | 45,450 | 961,516 |
| Stock-Based Comp | 0 | 0 | 0 |
| Net Change in Cash | 91,269 | 11,692 | 273,259 |