| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 719 | 833 | 719 |
| Gross Profit | 710 | 816 | 719 |
| Operating Income | 385 | 450 | 336 |
| Net Income | 311 | 370 | 271 |
| EBITDA | 398 | 495 | 349 |
| EPS Diluted | 3.05 | 3.77 | 3.12 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 750 | 930 | 907 |
| Total Current Assets | 782 | 957 | 932 |
| Total Assets | 823 | 1,010 | 1,005 |
| Total Current Liabilities | 157 | 219 | 282 |
| Total Liabilities | 162 | 230 | 305 |
| Total Equity | 661 | 781 | 700 |
| Total Debt | 6 | 6 | 18 |
| Net Debt | -743 | -925 | -888 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 406 | 454 | 349 |
| Capital Expenditure | -1 | -1 | -8 |
| Free Cash Flow | 405 | 453 | 341 |
| Stock-Based Comp | 3 | 12 | 5 |
| Net Change in Cash | 156 | 181 | -24 |