| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 2,281 | 2,458 | 2,510 |
| Gross Profit | 1,585 | 1,639 | 1,756 |
| Operating Income | 1,504 | 1,552 | 1,666 |
| Net Income | 888 | 301 | 175 |
| EBITDA | 1,520 | 1,693 | 829 |
| EPS Diluted | 0.17 | 0.06 | 0.03 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 979 | 679 | 296 |
| Total Current Assets | 1,466 | 1,212 | 914 |
| Total Assets | 36,638 | 37,007 | 35,672 |
| Total Current Liabilities | 2,257 | 3,533 | 3,218 |
| Total Liabilities | 17,464 | 18,286 | 17,648 |
| Total Equity | 18,999 | 18,531 | 17,841 |
| Total Debt | 15,474 | 15,874 | 15,711 |
| Net Debt | 14,495 | 15,195 | 15,414 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 630 | 1,147 | 1,071 |
| Capital Expenditure | -17 | -439 | -447 |
| Free Cash Flow | 613 | 707 | 624 |
| Stock-Based Comp | 0 | 16 | 13 |
| Net Change in Cash | 601 | -300 | -383 |