(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $2.06 | $1.62 | $1.44 | $1.81 |
Inventory | $18.09 | $18.43 | $18.86 | $19.09 |
Total current assets | $20.77 | $20.71 | $20.89 | $24.01 |
Long term investments | ||||
Property, plant & equipment | $8.17 | $8.29 | $8.98 | $9.54 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $38.95 | $39.39 | $40.86 | $45.27 |
Current liabilities | ||||
Accounts payable | $12.03 | $12.04 | $12.43 | $20.77 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $27.77 | $25.15 | $27.74 | $41.25 |
Long term debt | $4.36 | $4.28 | $21.19 | $16.05 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $33.73 | $31.12 | $50.82 | $60.21 |
Shareholders' equity | ||||
Retained earnings | -$283.18 | -$264.53 | -$265.83 | -$265.8 |
Other shareholder equity | ||||
Total shareholder equity |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 31 Jan 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $1.81 | $1.49 | $8.12 | $4.18 |
Inventory | $19.09 | $21.4 | $20.5 | $5.17 |
Total current assets | $24.01 | $44.89 | $86.74 | $18.64 |
Long term investments | ||||
Property, plant & equipment | $9.54 | $12.25 | $7.71 | $0.87 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $45.27 | $69.69 | $182.05 | $21.84 |
Current liabilities | ||||
Accounts payable | $20.77 | $20.54 | $9.15 | $0.69 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $41.25 | $70.6 | $43.59 | $27.03 |
Long term debt | $16.05 | $0.41 | $0.01 | $0.83 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $60.21 | $78.96 | $44.99 | $28.52 |
Shareholders' equity | ||||
Retained earnings | -$265.8 | -$247.15 | -$58.98 | -$26.51 |
Other shareholder equity | ||||
Total shareholder equity |
(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $1.93 | $2.99 | $2.6 | $2.86 |
Cost of revenue | ||||
Gross Profit | $0.23 | $1.13 | $0.17 | $2.72 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $3.88 | $2.85 | -$3.28 | $3.98 |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $0 | |||
Interest expense | -$0.04 | -$0.03 | -$0.1 | -$0.29 |
Net income | ||||
Net income | -$18.65 | -$2.97 | $4.24 | $0.57 |
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 31 Jan 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $16.87 | $58.26 | $59.86 | $12.09 |
Cost of revenue | ||||
Gross Profit | $5.28 | -$33.2 | $4.58 | $0.57 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $24.11 | $87.31 | $39.65 | $13.18 |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $0 | $0.02 | $0.03 | |
Interest expense | -$1.85 | -$8.75 | $0.07 | -$3.41 |
Net income | ||||
Net income | -$18.65 | -$188.17 | -$32.47 | -$21.62 |
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 | $0.34 | $0.34 | $0.33 | $25.17 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $5.74 | $4.1 | $2.32 | -$4.23 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$0.17 | -$0.38 | -$0.34 | -$10.03 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 31 Jan 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 | $25.17 | -$2.32 | -$104.74 | -$1.23 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$4.23 | $72.78 | $138.79 | $23.92 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$10.03 | -$1.56 | $3.9 | $7.91 |
Market cap | $31.58M |
---|---|
Enterprise value | N/A |
Shares outstanding | 1.33M |
Revenue | $10.38M |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | -$16.81M |
Revenue Q/Q | -72.45% |
Revenue Y/Y | -86.62% |
P/E ratio | -1.88 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 3.04 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | -$12.62 |
---|---|
ROA | -40.89% |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.75 |
Quick ratio | 0.10 |