| Metric | Nov 21 | Nov 22 | Nov 23 |
|---|---|---|---|
| Revenue | 1,908 | 12,169 | 21,593 |
| Gross Profit | -2,747 | 412 | 7,276 |
| Operating Income | -7,089 | -4,379 | 1,956 |
| Net Income | -9,501 | -6,093 | -74 |
| EBITDA | -5,688 | -2,196 | 4,374 |
| EPS Diluted | -8.46 | -5.16 | -0.06 |
| Metric | Nov 21 | Nov 22 | Nov 23 |
|---|---|---|---|
| Cash & Equivalents | 8,939 | 4,029 | 2,415 |
| Total Current Assets | 10,133 | 7,492 | 5,266 |
| Total Assets | 53,344 | 51,703 | 49,120 |
| Total Current Liabilities | 10,408 | 10,605 | 11,481 |
| Total Liabilities | 41,199 | 44,639 | 42,238 |
| Total Equity | 12,145 | 7,064 | 6,882 |
| Total Debt | 34,607 | 35,881 | 31,891 |
| Net Debt | 25,668 | 31,852 | 29,476 |
| Metric | Nov 21 | Nov 22 | Nov 23 |
|---|---|---|---|
| Operating Cash Flow | -4,109 | -1,670 | 4,281 |
| Capital Expenditure | -3,607 | -4,940 | -3,284 |
| Free Cash Flow | -7,716 | -6,610 | 997 |
| Stock-Based Comp | 121 | 101 | 53 |
| Net Change in Cash | -716 | -2,939 | -3,601 |