(in millions $) | 30 Oct 2023 | 30 Jul 2023 | 1 May 2023 | 31 Jan 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $3.1 | $3.01 | $2.83 | $3.2 |
Inventory | $13.9 | $15.16 | $14.86 | $12.62 |
Total current assets | $23.5 | $31.47 | $39 | $49.5 |
Long term investments | ||||
Property, plant & equipment | $28 | $24.34 | $24.19 | $21.99 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $55.4 | $63.9 | $80.85 | $89.59 |
Current liabilities | ||||
Accounts payable | $6.1 | $6.54 | $5.4 | $3.48 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $12.8 | $13.38 | $14.91 | $13.67 |
Long term debt | ||||
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $22.8 | $23.84 | $25.78 | $25.44 |
Shareholders' equity | ||||
Retained earnings | -$153.4 | -$141.58 | -$119.75 | -$107.76 |
Other shareholder equity | -$2.8 | -$2.27 | -$2.27 | -$2.6 |
Total shareholder equity |
(in millions $) | 31 Jan 2023 | 31 Jan 2022 | 30 Jan 2021 | 30 Jan 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $0.02 | $0.52 | ||
Short term investments | ||||
Net receivables | $3.2 | $9.19 | $1 | $0.6 |
Inventory | $12.62 | $6.96 | $0.1 | |
Total current assets | $49.5 | $97.35 | $0.58 | $0.58 |
Long term investments | ||||
Property, plant & equipment | $21.99 | $8.58 | $0.2 | $0.1 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $93.34 | $225.43 | ||
Total investments | ||||
Total assets | $89.59 | $163.03 | $93.92 | $226.01 |
Current liabilities | ||||
Accounts payable | $3.48 | $3.64 | $0.35 | $0.03 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $13.67 | $18.87 | $3.18 | $1.28 |
Long term debt | $0.14 | |||
Total noncurrent liabilities | $117.18 | $17.96 | ||
Total debt | ||||
Total liabilities | $25.44 | $32.83 | $120.36 | $19.25 |
Shareholders' equity | ||||
Retained earnings | -$107.76 | -$33.42 | -$79.98 | $20.23 |
Other shareholder equity | -$2.6 | -$1.27 | -$0 | $201.76 |
Total shareholder equity |
(in millions $) | 30 Oct 2022 | 30 Jul 2022 | 1 May 2022 | 31 Jan 2022 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $2.4 | $2.23 | $1.26 | |
Cost of revenue | ||||
Gross Profit | $0.06 | -$0.04 | -$0.26 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $11.15 | $11.11 | $12.84 | |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | -$0.57 | -$0.44 | -$0.66 | |
Interest expense | -$0.03 | -$0.03 | ||
Net income | ||||
Net income | -$11.47 | -$11.15 | -$4.1 | |
Income (for common shares) |
(in millions $) | 31 Jan 2022 | 30 Jan 2021 | 30 Jan 2020 | 30 Jan 2019 |
---|---|---|---|---|
Revenue | ||||
Total revenue | ||||
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $1.63 | $0.7 | $0.12 | |
Operating income | -$1.63 | -$0.7 | -$0.12 | |
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $0.2 | $1.07 | $0.11 | |
Interest expense | ||||
Net income | ||||
Net income | -$100.21 | $21.51 | $0.31 | |
Income (for common shares) |
(in millions $) | 30 Oct 2022 | 30 Jul 2022 | 1 May 2022 | 31 Jan 2022 |
---|---|---|---|---|
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 | -$3.98 | -$3.12 | -$1.01 | -$25.56 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$0.04 | $141.5 | ||
Effect of exchange rate | -$1.13 | -$0.75 | -$0.16 | -$0.86 |
Change in cash and equivalents | -$37.32 | -$33.23 | -$20.48 | $79.24 |
(in millions $) | 31 Jan 2022 | 30 Jan 2021 | 30 Jan 2020 | 30 Jan 2019 |
---|---|---|---|---|
Net income | -$100.21 | $21.51 | $0.31 | |
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | -$3.2 | -$0.63 | -$0.11 | |
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | -$25.56 | $132.93 | $0.27 | -$220.52 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $141.5 | -$130.22 | $221.52 | |
Effect of exchange rate | -$0.86 | |||
Change in cash and equivalents | $79.24 | -$0.5 | -$0.37 | $0.89 |
Market cap | $10.56M |
---|---|
Enterprise value | N/A |
Shares outstanding | 62.10M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | 43.31% |
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 | 1.84 |
Quick ratio | 0.75 |