| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 24,322,048 | 21,828,591 | 20,745,473 |
| Gross Profit | 4,830,014 | 3,822,117 | 2,770,980 |
| Operating Income | 3,786,998 | 2,340,359 | 1,417,245 |
| Net Income | 1,971,365 | 1,726,607 | 1,055,897 |
| EBITDA | 4,510,888 | 4,071,806 | 1,919,708 |
| EPS Diluted | 1024.25 | 897.08 | 548.61 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 3,896,022 | 1,619,616 | 2,089,508 |
| Total Current Assets | 9,414,208 | 7,390,608 | 7,118,202 |
| Total Assets | 30,399,906 | 29,249,340 | 28,846,243 |
| Total Current Liabilities | 5,960,396 | 2,052,939 | 3,882,141 |
| Total Liabilities | 9,228,733 | 7,006,119 | 6,280,237 |
| Total Equity | 20,619,192 | 21,684,037 | 22,016,045 |
| Total Debt | 5,696,405 | 4,053,767 | 4,005,052 |
| Net Debt | 1,800,383 | 2,434,151 | 1,915,544 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 4,895,119 | 1,835,397 | 2,538,738 |
| Capital Expenditure | -1,229,482 | -1,379,444 | -1,236,337 |
| Free Cash Flow | 3,665,637 | 503,780 | 1,302,401 |
| Stock-Based Comp | 0 | 0 | 0 |
| Net Change in Cash | 2,917,130 | -2,276,406 | 469,892 |