(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $20.3 | $26.57 | $36.56 | $26.19 |
Inventory | $1.75 | $2.67 | $3.07 | $3.44 |
Total current assets | $32.55 | $55.02 | $46.17 | $36.1 |
Long term investments | ||||
Property, plant & equipment | $6.78 | $7.38 | $8.02 | $8.64 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $202.79 | $230.81 | $232.02 | $244.62 |
Current liabilities | ||||
Accounts payable | $30.93 | $43.74 | $45.27 | $47.78 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $68.78 | $89.61 | $97.86 | $106.19 |
Long term debt | $7.38 | $10.32 | $6.49 | $6.19 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $79.78 | $99.81 | $104.16 | $113.07 |
Shareholders' equity | ||||
Retained earnings | $99.91 | $107.47 | $104.53 | $108.75 |
Other shareholder equity | -$1.13 | -$0.71 | -$0.91 | -$1.43 |
Total shareholder equity |
(in millions $) | 30 Jul 2024 | 30 Jul 2023 | 30 Jul 2022 | 30 Jul 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $26.57 | $18.08 | $40.77 | $36.36 |
Inventory | $2.67 | $3.35 | $4.17 | $5.71 |
Total current assets | $55.02 | $65.98 | $59.2 | $80.28 |
Long term investments | ||||
Property, plant & equipment | $7.38 | $9.61 | $10.35 | $8.2 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $230.81 | $265.19 | $226.31 | $202.02 |
Current liabilities | ||||
Accounts payable | $43.74 | $46.84 | $52.13 | $47.19 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $89.61 | $107.37 | $70.98 | $72.32 |
Long term debt | $10.32 | $11.29 | $15.21 | $11.69 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $99.81 | $122.85 | $90.42 | $91.11 |
Shareholders' equity | ||||
Retained earnings | $107.47 | $136.64 | $112.29 | $88.05 |
Other shareholder equity | -$0.71 | -$0.91 | -$0.61 | -$1.34 |
Total shareholder equity |
(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $21.48 | $42.13 | $28.7 | $26.9 |
Cost of revenue | ||||
Gross Profit | $13.85 | $29.07 | $19.45 | $18.82 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $15.26 | $19.51 | $17.92 | $19.56 |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $0.23 | -$0.28 | $0.68 | $1.05 |
Interest expense | -$0.67 | -$1.5 | -$1.11 | -$0.78 |
Net income | ||||
Net income | -$2.3 | $0.68 | $0.8 | -$1.28 |
Income (for common shares) |
(in millions $) | 30 Jul 2024 | 30 Jul 2023 | 30 Jul 2022 | 30 Jul 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $117.93 | $117.93 | $132.24 | $149.18 |
Cost of revenue | ||||
Gross Profit | $79.77 | $82.23 | $86.78 | $89.45 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $72.6 | $57.46 | $51.68 | $56.26 |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $0.99 | $4.09 | $11.51 | $2.88 |
Interest expense | -$3.79 | $0.85 | $4.2 | $4.26 |
Net income | ||||
Net income | -$2.21 | $9.68 | $28.55 | $32.02 |
Income (for common shares) |
(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
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 | $2.95 | -$14.78 | $3.7 | -$11.85 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | ||||
Effect of exchange rate | ||||
Change in cash and equivalents | -$8.61 | $2.57 | -$5.4 | -$5.18 |
(in millions $) | 30 Jul 2024 | 30 Jul 2023 | 30 Jul 2022 | 30 Jul 2021 |
---|---|---|---|---|
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 | -$14.78 | -$78.33 | -$55.92 | -$65.05 |
Financing activities | ||||
Dividends paid | -$2.57 | -$2.57 | -$2.14 | |
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$2.57 | -$2.57 | -$2.14 | |
Effect of exchange rate | ||||
Change in cash and equivalents | $2.57 | -$1.55 | -$24.55 | $26.98 |
Market cap | $178.03M |
---|---|
Enterprise value | N/A |
Shares outstanding | 14.27M |
Revenue | $119.22M |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | -$2.10M |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
P/E ratio | -84.65 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 1.49 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | -$0.15 |
---|---|
ROA | -0.92% |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.47 |
Quick ratio | 0.45 |