| Metric | Jun 20 | Jun 21 | Jun 22 |
|---|---|---|---|
| Revenue | 314 | 173 | 375 |
| Gross Profit | 18 | 165 | 366 |
| Operating Income | 22 | -73 | 2 |
| Net Income | -8 | -55 | 3 |
| EBITDA | 40 | -33 | 47 |
| EPS Diluted | -0.07 | -0.43 | 0.02 |
| Metric | Jun 20 | Jun 21 | Jun 22 |
|---|---|---|---|
| Cash & Equivalents | 93 | 99 | 142 |
| Total Current Assets | 174 | 291 | 442 |
| Total Assets | 764 | 1,136 | 1,507 |
| Total Current Liabilities | 143 | 232 | 379 |
| Total Liabilities | 205 | 284 | 426 |
| Total Equity | 539 | 836 | 1,068 |
| Total Debt | 53 | 46 | 48 |
| Net Debt | -40 | -53 | -94 |
| Metric | Jun 20 | Jun 21 | Jun 22 |
|---|---|---|---|
| Operating Cash Flow | 79 | -60 | 74 |
| Capital Expenditure | -22 | -15 | -4 |
| Free Cash Flow | 57 | -76 | 70 |
| Stock-Based Comp | -4 | 6 | 8 |
| Net Change in Cash | -46 | 6 | 43 |