| Metric | Sep 21 | Sep 22 | Sep 23 |
|---|---|---|---|
| Revenue | 518 | 582 | 659 |
| Gross Profit | 127 | 169 | 204 |
| Operating Income | 29 | 30 | 66 |
| Net Income | 11 | 14 | 19 |
| EBITDA | 38 | 56 | 59 |
| EPS Diluted | 1.05 | 1.20 | 1.61 |
| Metric | Sep 21 | Sep 22 | Sep 23 |
|---|---|---|---|
| Cash & Equivalents | 79 | 43 | 34 |
| Total Current Assets | 262 | 297 | 265 |
| Total Assets | 458 | 547 | 586 |
| Total Current Liabilities | 121 | 212 | 195 |
| Total Liabilities | 166 | 242 | 257 |
| Total Equity | 292 | 305 | 328 |
| Total Debt | 17 | 27 | 75 |
| Net Debt | -61 | -16 | 41 |
| Metric | Sep 21 | Sep 22 | Sep 23 |
|---|---|---|---|
| Operating Cash Flow | 47 | 43 | 57 |
| Capital Expenditure | -8 | -7 | -8 |
| Free Cash Flow | 39 | 36 | 48 |
| Stock-Based Comp | 2 | 3 | 4 |
| Net Change in Cash | 54 | -36 | -9 |