| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 5,675 | 6,324 | 5,109 |
| Gross Profit | 1,187 | 1,309 | 1,002 |
| Operating Income | 483 | 580 | 217 |
| Net Income | 294 | 391 | 146 |
| EBITDA | 539 | 639 | 280 |
| EPS Diluted | 7.56 | 10.21 | 4.10 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 52 | 41 | 55 |
| Total Current Assets | 1,593 | 1,442 | 1,383 |
| Total Assets | 2,366 | 2,334 | 2,570 |
| Total Current Liabilities | 751 | 619 | 634 |
| Total Liabilities | 1,821 | 1,441 | 1,655 |
| Total Equity | 537 | 885 | 906 |
| Total Debt | 1,062 | 842 | 1,158 |
| Net Debt | 1,010 | 801 | 1,103 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 35 | 501 | 365 |
| Capital Expenditure | -59 | -105 | -122 |
| Free Cash Flow | -24 | 396 | 243 |
| Stock-Based Comp | 0 | 0 | 0 |
| Net Change in Cash | -10 | -12 | 15 |