| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 5,187 | 5,824 | 8,935 |
| Gross Profit | 4,750 | 5,391 | 7,433 |
| Operating Income | 1,764 | 2,405 | 4,281 |
| Net Income | 1,411 | 1,901 | 3,342 |
| EBITDA | 1,902 | 2,520 | 4,382 |
| EPS Diluted | 4.61 | 6.45 | 11.93 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 18,481 | 26,844 | 20,575 |
| Total Current Assets | 19,771 | 27,850 | 21,794 |
| Total Assets | 168,185 | 179,318 | 185,101 |
| Total Current Liabilities | 123,142 | 133,761 | 141,163 |
| Total Liabilities | 154,973 | 165,337 | 169,353 |
| Total Equity | 13,170 | 13,942 | 15,709 |
| Total Debt | 15,171 | 14,357 | 12,279 |
| Net Debt | -3,310 | -12,487 | -8,296 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | -3,292 | 4,372 | 1,870 |
| Capital Expenditure | -152 | -72 | -92 |
| Free Cash Flow | -3,444 | 4,300 | 1,778 |
| Stock-Based Comp | 0 | 0 | 0 |
| Net Change in Cash | -557 | 2,276 | -1,696 |