| Metric | Feb 21 | Feb 22 | Feb 23 |
|---|---|---|---|
| Revenue | 737 | 1,438 | 1,689 |
| Gross Profit | 175 | 329 | 401 |
| Operating Income | -622 | 47 | 84 |
| Net Income | -105 | 37 | 40 |
| EBITDA | -66 | 75 | 104 |
| EPS Diluted | -0.29 | 0.10 | 0.13 |
| Metric | Feb 21 | Feb 22 | Feb 23 |
|---|---|---|---|
| Cash & Equivalents | 108 | 65 | 115 |
| Total Current Assets | 346 | 485 | 455 |
| Total Assets | 1,336 | 1,469 | 1,423 |
| Total Current Liabilities | 379 | 456 | 488 |
| Total Liabilities | 890 | 770 | 684 |
| Total Equity | 446 | 699 | 739 |
| Total Debt | 550 | 336 | 268 |
| Net Debt | 442 | 271 | 153 |
| Metric | Feb 21 | Feb 22 | Feb 23 |
|---|---|---|---|
| Operating Cash Flow | -95 | 33 | 86 |
| Capital Expenditure | -10 | -17 | -15 |
| Free Cash Flow | -105 | 16 | 71 |
| Stock-Based Comp | 1 | 2 | 2 |
| Net Change in Cash | -16 | -43 | 51 |