| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 2,196,766 | 2,676,980 | 3,020,711 |
| Gross Profit | 631,806 | 685,679 | 876,469 |
| Operating Income | 246,207 | 214,387 | 337,848 |
| Net Income | 174,765 | 156,472 | 238,455 |
| EBITDA | 325,607 | 322,396 | 454,812 |
| EPS Diluted | 725.75 | 657.90 | 1008.70 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 258,639 | 225,799 | 222,118 |
| Total Current Assets | 1,867,415 | 2,287,780 | 2,580,371 |
| Total Assets | 3,773,510 | 4,765,053 | 5,359,247 |
| Total Current Liabilities | 1,313,739 | 1,594,530 | 1,493,062 |
| Total Liabilities | 1,988,537 | 2,662,565 | 2,943,180 |
| Total Equity | 1,678,035 | 1,874,490 | 2,175,773 |
| Total Debt | 1,094,509 | 1,611,105 | 1,990,207 |
| Net Debt | 835,870 | 1,385,306 | 1,768,089 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 92,511 | -7,680 | -17,273 |
| Capital Expenditure | -125,723 | -169,651 | -172,480 |
| Free Cash Flow | -33,212 | -177,331 | -189,753 |
| Stock-Based Comp | 103 | 168 | 0 |
| Net Change in Cash | 35,720 | -32,840 | -3,681 |