| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 13,530 | 13,400 | 17,446 |
| Gross Profit | 13,530 | 6,081 | 21,852 |
| Operating Income | 13,494 | 972 | 2,167 |
| Net Income | 750 | 587 | 1,355 |
| EBITDA | 1,216 | 1,020 | 2,259 |
| EPS Diluted | 0.47 | 0.36 | 0.87 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 819 | 839 | 1,366 |
| Total Current Assets | 7,960 | 1,311 | 1,885 |
| Total Assets | 43,236 | 33,225 | 42,108 |
| Total Current Liabilities | 21,012 | -6,352 | 1,314 |
| Total Liabilities | 34,382 | 24,299 | 32,155 |
| Total Equity | 8,854 | 8,855 | 9,928 |
| Total Debt | 3,611 | 3,045 | 3,087 |
| Net Debt | 2,792 | 2,229 | 1,721 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 2,754 | 2,793 | 1,503 |
| Capital Expenditure | -116 | -163 | -168 |
| Free Cash Flow | 2,544 | 2,630 | 1,335 |
| Stock-Based Comp | 36 | 39 | 42 |
| Net Change in Cash | 53 | 14 | 533 |