(in millions $) | 30 Jul 2023 | 31 Jan 2023 | 30 Jul 2022 | 30 Dec 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $18.41 | |||
Short term investments | $0.03 | |||
Net receivables | $64.5 | $94.4 | $56.57 | $2.65 |
Inventory | $10.39 | $3.9 | $3.57 | $22.43 |
Total current assets | $133.33 | $116.8 | $136.34 | $88.6 |
Long term investments | ||||
Property, plant & equipment | $0.84 | $1.2 | $0.77 | $0.56 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $136.07 | $125.2 | $137.34 | $89.3 |
Current liabilities | ||||
Accounts payable | $49.96 | $67.4 | $12.06 | $15.42 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $92.79 | $94.5 | $101.84 | $64.12 |
Long term debt | ||||
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $92.92 | $94.8 | $101.96 | $64.27 |
Shareholders' equity | ||||
Retained earnings | $26.19 | $10.1 | $13.17 | -$1.42 |
Other shareholder equity | -$9.58 | -$6.2 | -$3.82 | $0.41 |
Total shareholder equity | $25.03 |
(in millions $) | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 | 30 Dec 2019 |
---|---|---|---|---|
Current assets | ||||
Cash | $18.41 | $0.66 | $1.46 | |
Short term investments | $0.03 | $0.03 | ||
Net receivables | $94.4 | $2.65 | $0.4 | $0.07 |
Inventory | $3.9 | $22.43 | ||
Total current assets | $116.8 | $88.6 | $6.09 | $7.31 |
Long term investments | ||||
Property, plant & equipment | $1.2 | $0.56 | $0.02 | $0.05 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $0.03 | $7.21 | ||
Total investments | ||||
Total assets | $125.2 | $89.3 | $6.11 | $14.51 |
Current liabilities | ||||
Accounts payable | $67.4 | $15.42 | $0 | $0 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $94.5 | $64.12 | $2.42 | $2.66 |
Long term debt | ||||
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $94.8 | $64.27 | $2.42 | $2.66 |
Shareholders' equity | ||||
Retained earnings | $10.1 | -$1.42 | -$4.95 | -$3.88 |
Other shareholder equity | -$6.2 | $0.41 | $0.24 | $0.4 |
Total shareholder equity | $25.03 | $3.69 | $11.85 |
(in millions $) | 30 Jul 2023 | 31 Jan 2023 | 30 Jul 2022 | 30 Dec 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $36.59 | $113.53 | $31.37 | |
Cost of revenue | $25.49 | |||
Gross Profit | $1.29 | $21.6 | $5.88 | |
Operating activities | ||||
Research & development | $0 | |||
Selling, general & administrative | $0.82 | |||
Total operating expenses | -$20.49 | $1.68 | $26.31 | |
Operating income | $5.06 | |||
Income from continuing operations | ||||
EBIT | $5.06 | |||
Income tax expense | $5.56 | $5.13 | $1.25 | |
Interest expense | ||||
Net income | ||||
Net income | $16.11 | $14.57 | $3.84 | |
Income (for common shares) | $3.84 |
(in millions $) | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 | 30 Dec 2019 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $242.4 | $36.71 | $0.05 | $0.33 |
Cost of revenue | $30.11 | $0.04 | $0.04 | |
Gross Profit | $46.6 | $6.6 | $0.01 | $0.29 |
Operating activities | ||||
Research & development | $0.04 | $0.06 | $0.13 | |
Selling, general & administrative | $1.63 | $0.96 | $1.37 | |
Total operating expenses | $30.4 | $31.78 | $1.07 | $1.54 |
Operating income | $4.93 | -$1.01 | -$1.21 | |
Income from continuing operations | ||||
EBIT | $4.93 | -$1.01 | -$1.21 | |
Income tax expense | $4.3 | $1.41 | $0.08 | $0.06 |
Interest expense | ||||
Net income | ||||
Net income | $11.5 | $3.53 | -$1.07 | -$1.56 |
Income (for common shares) | $3.53 | -$1.07 | -$1.56 |
(in millions $) | 30 Jul 2023 | 31 Jan 2023 | 30 Jul 2022 | 30 Dec 2021 |
---|---|---|---|---|
Net income | $3.84 | |||
Operating activities | ||||
Depreciation | $0.09 | |||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $0.76 | |||
Investing activities | ||||
Capital expenditures | -$0.34 | |||
Investments | ||||
Total cash flows from investing | -$0.02 | -$0.33 | -$0.48 | -$0.34 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | -$1.48 | |||
Total cash flows from financing | $1.4 | $7.01 | $6.43 | $16.16 |
Effect of exchange rate | -$0.62 | -$3.68 | -$4.6 | $0.42 |
Change in cash and equivalents | -$0.33 | -$14.34 | -$8.77 | $17 |
(in millions $) | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 | 30 Dec 2019 |
---|---|---|---|---|
Net income | $3.53 | -$1.07 | -$1.56 | |
Operating activities | ||||
Depreciation | $0.1 | $0.03 | $0.05 | |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | -$1.87 | -$1.65 | -$0.2 | |
Investing activities | ||||
Capital expenditures | -$0.34 | -$0 | -$0 | |
Investments | $0.36 | |||
Total cash flows from investing | -$0.33 | -$0.34 | -$0 | -$5.01 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | $1.92 | -$0.47 | -$0.58 | |
Total cash flows from financing | $7.01 | $19.56 | $0.11 | -$0.53 |
Effect of exchange rate | -$3.68 | $0.4 | $0.13 | -$0.06 |
Change in cash and equivalents | -$14.34 | $17.74 | -$1.41 | -$5.79 |
Market cap | $29.25M |
---|---|
Enterprise value | N/A |
Shares outstanding | 26.35M |
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 | 1.44 |
Quick ratio | 1.32 |