| Metric | May 21 | May 22 | May 23 |
|---|---|---|---|
| Revenue | 217 | 257 | 332 |
| Gross Profit | 39 | 43 | 48 |
| Operating Income | 19 | 22 | 20 |
| Net Income | 14 | 16 | 12 |
| EBITDA | 22 | 24 | 23 |
| EPS Diluted | 0.14 | 0.14 | 0.10 |
| Metric | May 21 | May 22 | May 23 |
|---|---|---|---|
| Cash & Equivalents | 16 | 16 | 9 |
| Total Current Assets | 196 | 268 | 309 |
| Total Assets | 208 | 288 | 330 |
| Total Current Liabilities | 87 | 77 | 72 |
| Total Liabilities | 97 | 144 | 179 |
| Total Equity | 111 | 144 | 151 |
| Total Debt | 37 | 54 | 77 |
| Net Debt | 21 | 38 | 68 |
| Metric | May 21 | May 22 | May 23 |
|---|---|---|---|
| Operating Cash Flow | 51 | 16 | 5 |
| Capital Expenditure | -0 | -0 | -1 |
| Free Cash Flow | 51 | 15 | 5 |
| Stock-Based Comp | 0 | 1 | 1 |
| Net Change in Cash | 14 | 1 | -7 |