| Metric | Nov 21 | Nov 22 | Nov 23 |
|---|---|---|---|
| Revenue | 247 | 76 | -22 |
| Gross Profit | 247 | 76 | -22 |
| Operating Income | 234 | 61 | -36 |
| Net Income | 144 | -1 | -114 |
| EBITDA | -37 | 15 | 0 |
| EPS Diluted | 2.47 | -0.02 | -0.98 |
| Metric | Nov 21 | Nov 22 | Nov 23 |
|---|---|---|---|
| Cash & Equivalents | 118 | 213 | 295 |
| Total Current Assets | 1,243 | 1,290 | 1,797 |
| Total Assets | 1,243 | 1,290 | 1,797 |
| Total Current Liabilities | 725 | 804 | 1,242 |
| Total Liabilities | 725 | 804 | 1,242 |
| Total Equity | 518 | 487 | 555 |
| Total Debt | 713 | 781 | 1,194 |
| Net Debt | 595 | 568 | 899 |
| Metric | Nov 21 | Nov 22 | Nov 23 |
|---|---|---|---|
| Operating Cash Flow | -409 | 60 | -63 |
| Capital Expenditure | 0 | 0 | 0 |
| Free Cash Flow | -320 | 45 | -63 |
| Stock-Based Comp | 0 | 0 | 0 |
| Net Change in Cash | 45 | 136 | 9 |