| Metric | Nov 21 | Nov 22 | Nov 23 |
|---|---|---|---|
| Revenue | 121 | 2 | -2 |
| Gross Profit | 121 | 2 | -2 |
| Operating Income | 116 | -3 | -4 |
| Net Income | 98 | -6 | -4 |
| EBITDA | 113 | 0 | 0 |
| EPS Diluted | 4.45 | -0.95 | -1.00 |
| Metric | Nov 21 | Nov 22 | Nov 23 |
|---|---|---|---|
| Cash & Equivalents | 28 | 129 | 134 |
| Total Current Assets | 29 | 132 | 141 |
| Total Assets | 509 | 671 | 813 |
| Total Current Liabilities | 4 | 12 | 28 |
| Total Liabilities | 242 | 361 | 504 |
| Total Equity | 267 | 310 | 309 |
| Total Debt | 236 | 346 | 474 |
| Net Debt | 208 | 217 | 339 |
| Metric | Nov 21 | Nov 22 | Nov 23 |
|---|---|---|---|
| Operating Cash Flow | -34 | -60 | -128 |
| Capital Expenditure | 0 | 0 | 0 |
| Free Cash Flow | -34 | -60 | -128 |
| Stock-Based Comp | 0 | 0 | 0 |
| Net Change in Cash | -210 | 101 | 5 |