| Metric | Mar 21 | Mar 22 | Mar 23 |
|---|---|---|---|
| Revenue | 26 | 30 | 32 |
| Gross Profit | 10 | 10 | 10 |
| Operating Income | 1 | -2 | -5 |
| Net Income | -3 | -2 | -9 |
| EBITDA | -0 | -3 | -5 |
| EPS Diluted | -0.13 | -0.11 | -0.31 |
| Metric | Mar 21 | Mar 22 | Mar 23 |
|---|---|---|---|
| Cash & Equivalents | -3 | -3 | -2 |
| Total Current Assets | 26 | 35 | 30 |
| Total Assets | 50 | 68 | 62 |
| Total Current Liabilities | 6 | 35 | 38 |
| Total Liabilities | 32 | 38 | 40 |
| Total Equity | 18 | 30 | 22 |
| Total Debt | 27 | 29 | 32 |
| Net Debt | 30 | 31 | 35 |
| Metric | Mar 21 | Mar 22 | Mar 23 |
|---|---|---|---|
| Operating Cash Flow | -4 | -2 | -4 |
| Capital Expenditure | -0 | -0 | -0 |
| Free Cash Flow | -4 | -3 | -5 |
| Stock-Based Comp | 0 | 1 | 1 |
| Net Change in Cash | 0 | 0 | 0 |