| Metric | Nov 21 | Nov 22 | Nov 23 |
|---|---|---|---|
| Revenue | 94 | 2 | -24 |
| Gross Profit | 94 | 2 | -18 |
| Operating Income | 89 | -4 | -24 |
| Net Income | 67 | -7 | -27 |
| EBITDA | 87 | 0 | 0 |
| EPS Diluted | 2.59 | -0.93 | -1.30 |
| Metric | Nov 21 | Nov 22 | Nov 23 |
|---|---|---|---|
| Cash & Equivalents | 58 | 91 | 45 |
| Total Current Assets | 58 | 92 | 727 |
| Total Assets | 596 | 812 | 727 |
| Total Current Liabilities | 7 | 11 | 9 |
| Total Liabilities | 364 | 536 | 526 |
| Total Equity | 231 | 276 | 201 |
| Total Debt | 357 | 523 | 520 |
| Net Debt | 300 | 432 | 476 |
| Metric | Nov 21 | Nov 22 | Nov 23 |
|---|---|---|---|
| Operating Cash Flow | -242 | -187 | 10 |
| Capital Expenditure | 0 | 0 | 0 |
| Free Cash Flow | -242 | -187 | 10 |
| Stock-Based Comp | 0 | 0 | 0 |
| Net Change in Cash | 35 | 33 | -46 |