I can only compare MYD with Kogan as their business model are...

I can only compare MYD with Kogan as their business model are almost similar.

based on latest update

kogan current MC $1.4b
gross sales $1177m
revenue $780m
Ebitda $61.1m
cash $13m after paid off mighty ape

Debts none

MYD current MC$185m
gross sales $218m
revenue $38.3
Ebitda ... unknown...will find out next wed.
cash $43m
debts .. unknown....next wed.