(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $52.04 | $64.08 | $58.08 | $58.73 |
Inventory | $48.01 | $49.43 | $42.61 | $52.61 |
Total current assets | $145.15 | $153.66 | $150.84 | $168.77 |
Long term investments | ||||
Property, plant & equipment | $258.18 | $265.3 | $270.41 | $271.35 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $417.41 | $432.5 | $434.63 | $454.24 |
Current liabilities | ||||
Accounts payable | $17.2 | $20.13 | $18.51 | $20.75 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $45.1 | $49.77 | $55.05 | $65.29 |
Long term debt | $83.34 | $90.96 | $84.07 | $82.1 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $153.49 | $166.68 | $165.98 | $174.68 |
Shareholders' equity | ||||
Retained earnings | -$782.13 | -$779.38 | -$775.95 | -$763.91 |
Other shareholder equity | $2.48 | $2.48 | $2.48 | $2.48 |
Total shareholder equity |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 31 Jan 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $47.67 | |||
Short term investments | ||||
Net receivables | $58.73 | $68.66 | $86.89 | $43.49 |
Inventory | $52.61 | $66.63 | $54.37 | $41.77 |
Total current assets | $168.77 | $199.12 | $229.53 | $214.05 |
Long term investments | ||||
Property, plant & equipment | $271.35 | $258.01 | $235.96 | $229.49 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $262.77 | |||
Total investments | ||||
Total assets | $454.24 | $478.32 | $484.95 | $476.82 |
Current liabilities | ||||
Accounts payable | $20.75 | $28.11 | $23.25 | $13.05 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $65.29 | $78.02 | $69.6 | $86.93 |
Long term debt | $82.1 | $68.36 | $50.36 | $71.81 |
Total noncurrent liabilities | $93.66 | |||
Total debt | ||||
Total liabilities | $174.68 | $170.23 | $139.74 | $180.58 |
Shareholders' equity | ||||
Retained earnings | -$763.91 | -$734.64 | -$691.78 | -$736.6 |
Other shareholder equity | $2.48 | $1.82 | -$0.28 | -$3.88 |
Total shareholder equity |
(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $251.81 | $236.47 | $240.63 | $273.63 |
Cost of revenue | ||||
Gross Profit | $5.96 | $7.55 | -$2.4 | -$2.52 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $7.51 | $8.96 | $7.93 | $8.38 |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $0.1 | |||
Interest expense | -$1.87 | -$1.67 | -$1.63 | -$2.13 |
Net income | ||||
Net income | -$2.76 | -$3.42 | -$12.04 | -$19.26 |
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 31 Jan 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $1222.94 | $1335.6 | $897.02 | |
Cost of revenue | ||||
Gross Profit | $15.65 | -$27.6 | $52.86 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $32.66 | $31.5 | $43.17 | |
Operating income | $9.85 | |||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $0.1 | $1.9 | -$0.02 | |
Interest expense | -$7.42 | -$1.8 | $17.94 | |
Net income | ||||
Net income | -$29.27 | -$42.9 | -$15.12 | |
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 | -$12.19 | -$12.1 | -$6.04 | -$33.03 |
Financing activities | ||||
Dividends paid | -$0.95 | -$0.63 | -$0.32 | -$1.26 |
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$1.07 | $7.33 | $1.21 | $6.96 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$6.99 | -$17.07 | -$3.41 | -$4.04 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 31 Jan 2021 |
---|---|---|---|---|
Net income | -$17.28 | |||
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $71.78 | |||
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | -$33.03 | -$37.66 | $27.12 | $23.32 |
Financing activities | ||||
Dividends paid | -$1.26 | -$1.27 | -$2.85 | |
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $6.96 | $19.01 | -$40 | -$66.42 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$4.04 | -$12.6 | $13.94 | $28.67 |
Market cap | $127.97M |
---|---|
Enterprise value | N/A |
Shares outstanding | 76.63M |
Revenue | $1.00B |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | -$37.49M |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
P/E ratio | -3.41 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 0.13 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | -$0.49 |
---|---|
ROA | -8.62% |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 3.22 |
Quick ratio | 2.15 |