| Metric | Sep 21 | Sep 22 | Sep 23 |
|---|---|---|---|
| Revenue | 20 | 50 | 109 |
| Gross Profit | 3 | 8 | 16 |
| Operating Income | -1 | -4 | -2 |
| Net Income | 2 | -1 | 0 |
| EBITDA | -0 | 1 | 4 |
| EPS Diluted | 0.10 | -0.05 | 0.00 |
| Metric | Sep 21 | Sep 22 | Sep 23 |
|---|---|---|---|
| Cash & Equivalents | 29 | 11 | 15 |
| Total Current Assets | 40 | 38 | 40 |
| Total Assets | 85 | 88 | 85 |
| Total Current Liabilities | 7 | 13 | 13 |
| Total Liabilities | 9 | 17 | 17 |
| Total Equity | 76 | 71 | 68 |
| Total Debt | 3 | 1 | 2 |
| Net Debt | -26 | -10 | -13 |
| Metric | Sep 21 | Sep 22 | Sep 23 |
|---|---|---|---|
| Operating Cash Flow | 1 | -4 | 2 |
| Capital Expenditure | -1 | -1 | -1 |
| Free Cash Flow | -1 | -5 | 1 |
| Stock-Based Comp | 0 | 0 | 0 |
| Net Change in Cash | 2 | -18 | 4 |