| Metric | Feb 21 | Feb 22 | Feb 23 |
|---|---|---|---|
| Revenue | 893 | 718 | 526 |
| Gross Profit | 643 | 467 | 367 |
| Operating Income | -1,107 | -2 | -207 |
| Net Income | -1,104 | 12 | -734 |
| EBITDA | 100 | -38 | -91 |
| EPS Diluted | -1.97 | 0.02 | -1.15 |
| Metric | Feb 21 | Feb 22 | Feb 23 |
|---|---|---|---|
| Cash & Equivalents | 214 | 378 | 295 |
| Total Current Assets | 1,006 | 1,043 | 743 |
| Total Assets | 2,818 | 2,567 | 1,679 |
| Total Current Liabilities | 429 | 397 | 729 |
| Total Liabilities | 1,314 | 1,011 | 822 |
| Total Equity | 1,504 | 1,556 | 857 |
| Total Debt | 843 | 601 | 419 |
| Net Debt | 629 | 223 | 124 |
| Metric | Feb 21 | Feb 22 | Feb 23 |
|---|---|---|---|
| Operating Cash Flow | 82 | -28 | -263 |
| Capital Expenditure | -44 | -39 | -41 |
| Free Cash Flow | 38 | -67 | -304 |
| Stock-Based Comp | 44 | 36 | 34 |
| Net Change in Cash | -208 | 188 | -84 |