| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 12,801 | 14,429 | 14,845 |
| Gross Profit | 2,204 | 2,539 | 2,519 |
| Operating Income | 1,229 | 1,358 | 531 |
| Net Income | 638 | 683 | 110 |
| EBITDA | 1,776 | 2,032 | 1,910 |
| EPS Diluted | 0.52 | 0.61 | 0.10 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 3,883 | 2,492 | 2,218 |
| Total Current Assets | 15,336 | 15,098 | 13,944 |
| Total Assets | 27,871 | 28,823 | 26,622 |
| Total Current Liabilities | 16,485 | 17,708 | 16,251 |
| Total Liabilities | 23,802 | 24,662 | 22,790 |
| Total Equity | 3,616 | 3,681 | 3,376 |
| Total Debt | 6,826 | 7,181 | 6,876 |
| Net Debt | 2,943 | 4,690 | 4,658 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 2,029 | 701 | 1,238 |
| Capital Expenditure | -293 | -223 | -217 |
| Free Cash Flow | 1,736 | 478 | 1,021 |
| Stock-Based Comp | 100 | 122 | 140 |
| Net Change in Cash | -797 | -1,555 | -127 |