| Metric | Jan 21 | Jan 22 | Jan 23 |
|---|---|---|---|
| Revenue | 2,849 | 3,759 | 3,590 |
| Gross Profit | 1,326 | 1,855 | 1,812 |
| Operating Income | 488 | 933 | 746 |
| Net Income | 272 | 689 | 529 |
| EBITDA | 612 | 1,066 | 775 |
| EPS Diluted | 9.96 | 22.13 | 19.90 |
| Metric | Jan 21 | Jan 22 | Jan 23 |
|---|---|---|---|
| Cash & Equivalents | 100 | 2,178 | 1,508 |
| Total Current Assets | 782 | 3,069 | 2,486 |
| Total Assets | 2,898 | 5,540 | 5,309 |
| Total Current Liabilities | 922 | 1,064 | 886 |
| Total Liabilities | 2,451 | 4,370 | 4,525 |
| Total Equity | 447 | 1,170 | 785 |
| Total Debt | 1,622 | 3,435 | 3,750 |
| Net Debt | 1,519 | 1,253 | 2,238 |
| Metric | Jan 21 | Jan 22 | Jan 23 |
|---|---|---|---|
| Operating Cash Flow | 501 | 662 | 404 |
| Capital Expenditure | -111 | -185 | -174 |
| Free Cash Flow | 390 | 477 | 230 |
| Stock-Based Comp | 0 | 0 | 0 |
| Net Change in Cash | 55 | 2,079 | -670 |