(in millions $) | 31 Jan 2024 | 30 Oct 2023 | 30 Jul 2023 | 1 May 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $60.8 | $97 | ||
Inventory | $249.9 | $233.7 | ||
Total current assets | $1160.6 | $1013.9 | ||
Long term investments | ||||
Property, plant & equipment | $3044.7 | $2831.7 | ||
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $4445.4 | $4088.9 | ||
Current liabilities | ||||
Accounts payable | $257.8 | $259 | ||
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $487.5 | $414.9 | ||
Long term debt | $943.5 | $743 | ||
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $2225 | $1965.1 | ||
Shareholders' equity | ||||
Retained earnings | -$527.9 | -$620.5 | ||
Other shareholder equity | $4.3 | $1.4 | ||
Total shareholder equity |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 30 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $407.8 | $429.7 | $5774 | |
Short term investments | $16 | $105 | ||
Net receivables | $83 | $47.2 | $854 | |
Inventory | $199.9 | $302.1 | $351 | |
Total current assets | $1521.3 | $951.1 | $7840 | |
Long term investments | $71 | $58 | ||
Property, plant & equipment | $2626.3 | $2649.6 | $17531 | |
Goodwill & intangible assets | ||||
Total noncurrent assets | $2758.8 | |||
Total investments | ||||
Total assets | $4425.1 | $3971.6 | $30264 | |
Current liabilities | ||||
Accounts payable | $294.1 | $304.4 | $1609 | |
Deferred revenue | ||||
Short long term debt | $932 | $326 | ||
Total current liabilities | $646.2 | $581.7 | $11516 | |
Long term debt | $978.7 | $501.1 | $5000 | |
Total noncurrent liabilities | $1274 | |||
Total debt | ||||
Total liabilities | $2294.3 | $1731.8 | $28948 | |
Shareholders' equity | ||||
Retained earnings | -$632.4 | -$562.2 | -$4518 | |
Other shareholder equity | $21.9 | $59.8 | -$2399 | |
Total shareholder equity | $840 | $1310 |
(in millions $) | 31 Jan 2024 | 30 Oct 2023 | 30 Jul 2023 | 1 May 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $224.5 | $226.2 | ||
Cost of revenue | ||||
Gross Profit | $4.6 | $43.1 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $19.8 | $25.6 | ||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $4.1 | $8.6 | ||
Interest expense | -$23.5 | $5.3 | ||
Net income | ||||
Net income | -$0.8 | $11.9 | ||
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $987.1 | $958.8 | $8455 | $7806 |
Cost of revenue | $8291 | $8890 | ||
Gross Profit | $124.1 | $147.9 | $164 | -$1084 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $1192 | $1159 | ||
Total operating expenses | $94.8 | $89.5 | $11398 | $12127 |
Operating income | -$2943 | -$4321 | ||
Income from continuing operations | ||||
EBIT | -$2943 | -$4321 | ||
Income tax expense | $30.7 | $78.1 | -$574 | -$887 |
Interest expense | -$74.9 | $7.2 | -$768 | -$637 |
Net income | ||||
Net income | $94.3 | -$70.1 | -$2933 | -$6923 |
Income (for common shares) | -$2933 | -$6923 |
(in millions $) | 31 Jan 2024 | 30 Oct 2023 | 30 Jul 2023 | 1 May 2023 |
---|---|---|---|---|
Net income | ||||
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | ||||
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | -$402.3 | -$130.1 | $106.7 | $160.6 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $201.7 | $184.8 | $179.8 | -$66.4 |
Effect of exchange rate | $1.3 | -$2.3 | $2.2 | $2.1 |
Change in cash and equivalents | -$40.7 | $141.1 | $339.9 | $124.3 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Net income | -$2933 | -$6923 | ||
Operating activities | ||||
Depreciation | $1748 | $1927 | ||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | -$141 | -$3296 | ||
Investing activities | ||||
Capital expenditures | -$744 | -$1939 | ||
Investments | $91 | $2366 | ||
Total cash flows from investing | -$402.3 | -$891.9 | -$181 | $1562 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | $2552 | $1053 | ||
Total cash flows from financing | $201.7 | $404 | $2235 | $3674 |
Effect of exchange rate | $1.3 | -$17.1 | $205 | -$228 |
Change in cash and equivalents | -$40.7 | -$137.1 | $2118 | $1712 |
Market cap | N/A |
---|---|
Enterprise value | N/A |
Shares outstanding | N/A |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
P/E ratio | N/A |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | N/A |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |