| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 1,943 | 2,071 | 2,553 |
| Gross Profit | 274 | 307 | 390 |
| Operating Income | 45 | 53 | 68 |
| Net Income | 48 | 46 | 45 |
| EBITDA | 90 | 92 | 113 |
| EPS Diluted | 0.18 | 0.17 | 0.16 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 78 | 104 | 86 |
| Total Current Assets | 344 | 427 | 508 |
| Total Assets | 945 | 1,111 | 1,290 |
| Total Current Liabilities | 374 | 434 | 574 |
| Total Liabilities | 693 | 821 | 956 |
| Total Equity | 251 | 290 | 333 |
| Total Debt | 245 | 315 | 382 |
| Net Debt | 167 | 211 | 296 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 52 | 83 | 53 |
| Capital Expenditure | -14 | -20 | -32 |
| Free Cash Flow | 38 | 63 | 21 |
| Stock-Based Comp | 0 | 1 | 3 |
| Net Change in Cash | 18 | 26 | -18 |