| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 7,693 | 9,035 | 10,101 |
| Gross Profit | 1,535 | 1,699 | 1,973 |
| Operating Income | 646 | 665 | 840 |
| Net Income | 571 | 535 | 586 |
| EBITDA | 1,081 | 1,252 | 1,481 |
| EPS Diluted | 0.18 | 0.17 | 0.19 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 816 | 602 | 340 |
| Total Current Assets | 5,356 | 6,127 | 6,630 |
| Total Assets | 10,516 | 14,964 | 15,379 |
| Total Current Liabilities | 4,680 | 8,005 | 7,322 |
| Total Liabilities | 7,847 | 12,311 | 12,627 |
| Total Equity | 2,413 | 2,398 | 2,459 |
| Total Debt | 2,115 | 6,535 | 6,108 |
| Net Debt | 1,299 | 5,933 | 5,755 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 1,114 | 673 | 1,179 |
| Capital Expenditure | -429 | -966 | -616 |
| Free Cash Flow | 685 | -293 | 563 |
| Stock-Based Comp | 22 | 25 | 34 |
| Net Change in Cash | 86 | -214 | -248 |