| Metric | Sep 21 | Sep 22 | Sep 23 |
|---|---|---|---|
| Revenue | 86 | 96 | 104 |
| Gross Profit | 20 | 24 | 13 |
| Operating Income | -1 | 0 | -3 |
| Net Income | -3 | -2 | -9 |
| EBITDA | 3 | 5 | -4 |
| EPS Diluted | -0.14 | -0.07 | -0.49 |
| Metric | Sep 21 | Sep 22 | Sep 23 |
|---|---|---|---|
| Cash & Equivalents | 0 | 0 | 0 |
| Total Current Assets | 52 | 72 | 70 |
| Total Assets | 88 | 104 | 109 |
| Total Current Liabilities | 38 | 58 | 76 |
| Total Liabilities | 59 | 76 | 90 |
| Total Equity | 29 | 28 | 19 |
| Total Debt | 40 | 45 | 59 |
| Net Debt | 40 | 45 | 59 |
| Metric | Sep 21 | Sep 22 | Sep 23 |
|---|---|---|---|
| Operating Cash Flow | 9 | -3 | -3 |
| Capital Expenditure | -2 | -1 | -1 |
| Free Cash Flow | 8 | -4 | -5 |
| Stock-Based Comp | 0 | 0 | 0 |
| Net Change in Cash | 0 | -0 | -0 |