| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 17,156 | 17,827 | 18,169 |
| Gross Profit | 7,168 | 7,194 | 7,448 |
| Operating Income | 553 | -1,529 | -115 |
| Net Income | 3,319 | -1,608 | -466 |
| EBITDA | 1,996 | 115 | 1,041 |
| EPS Diluted | 3.49 | -1.68 | -0.50 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 2,303 | 1,172 | 1,869 |
| Total Current Assets | 10,347 | 10,259 | 9,940 |
| Total Assets | 30,961 | 30,688 | 29,406 |
| Total Current Liabilities | 7,450 | 7,934 | 8,286 |
| Total Liabilities | 16,487 | 17,405 | 17,345 |
| Total Equity | 14,438 | 13,249 | 12,028 |
| Total Debt | 6,979 | 8,201 | 7,613 |
| Net Debt | 4,676 | 7,029 | 5,744 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 1,629 | -173 | 2,259 |
| Capital Expenditure | -763 | -806 | -644 |
| Free Cash Flow | 866 | -979 | 1,492 |
| Stock-Based Comp | 108 | 95 | 88 |
| Net Change in Cash | -923 | -1,131 | 697 |