(in millions $) | 30 Jul 2024 | 31 Jan 2024 | 30 Jul 2023 | 31 Jan 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $0.12 | $0.07 | $0.79 | $0.76 |
Inventory | $0.33 | $0.27 | $0.01 | |
Total current assets | $0.52 | $1.22 | $1.73 | $1.77 |
Long term investments | ||||
Property, plant & equipment | $0.42 | $0.08 | $0.39 | $0.45 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $8.07 | $7.69 | $6.2 | $6.3 |
Current liabilities | ||||
Accounts payable | $0.53 | $0.44 | $1.96 | $4.91 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $1.23 | $0.89 | $5.37 | $12.88 |
Long term debt | $0.3 | $0.93 | ||
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $1.75 | $1.24 | $8.03 | $14.62 |
Shareholders' equity | ||||
Retained earnings | $6.31 | -$18.05 | -$19.85 | -$201.43 |
Other shareholder equity | $4.4 | $0.87 | $0.26 | |
Total shareholder equity |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 30 Jan 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $0.62 | $0.02 | $0.98 | $12.01 |
Short term investments | ||||
Net receivables | $0.07 | $0.76 | $0.94 | $0.09 |
Inventory | $0.01 | $0.84 | $0 | |
Total current assets | $1.22 | $1.77 | $3.76 | $12.39 |
Long term investments | ||||
Property, plant & equipment | $0.08 | $0.45 | $0.56 | $0.05 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $9.79 | |||
Total investments | ||||
Total assets | $7.69 | $6.3 | $18.84 | $22.18 |
Current liabilities | ||||
Accounts payable | $0.41 | $4.77 | $3.54 | $0.81 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $0.89 | $12.88 | $4.86 | $3.23 |
Long term debt | ||||
Total noncurrent liabilities | $1.07 | |||
Total debt | ||||
Total liabilities | $1.24 | $14.62 | $6.13 | $4.3 |
Shareholders' equity | ||||
Retained earnings | -$18.05 | -$201.43 | -$176.02 | -$171.33 |
Other shareholder equity | $4.4 | $0.26 | $0.06 | $0.07 |
Total shareholder equity |
(in millions $) | 30 Jul 2024 | 31 Jan 2024 | 30 Jul 2023 | 31 Jan 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $0.06 | $0.31 | ||
Cost of revenue | ||||
Gross Profit | $0.09 | -$0.09 | -$0.21 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $3.92 | -$3.35 | $3.44 | $25 |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | -$0.13 | $0.01 | -$0.01 | |
Interest expense | -$0.42 | $0.82 | -$0.87 | -$0.41 |
Net income | ||||
Net income | -$4.34 | $4.33 | -$5.94 | -$26.53 |
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 30 Jan 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $0.19 | $0.31 | $0.06 | |
Cost of revenue | ||||
Gross Profit | -$0.02 | -$0.21 | -$2.18 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $1.98 | $12.6 | $13.39 | $5.63 |
Operating income | -$5.63 | |||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | -$0.12 | -$0.01 | $0.02 | -$0.02 |
Interest expense | -$0.16 | -$0.41 | -$0.27 | $0.14 |
Net income | ||||
Net income | -$2.12 | -$26.53 | -$17.39 | -$8.75 |
Income (for common shares) |
(in millions $) | 30 Jul 2024 | 31 Jan 2024 | 30 Jul 2023 | 31 Jan 2023 |
---|---|---|---|---|
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 | $0 | $0 | -$2.14 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $2.51 | $1.19 | $8.41 | $9.83 |
Effect of exchange rate | $0.02 | -$0 | $0.06 | $0.02 |
Change in cash and equivalents | -$0.67 | $0.58 | $0.04 | -$0.97 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 30 Jan 2021 |
---|---|---|---|---|
Net income | -$8.75 | |||
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | -$5.17 | |||
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | $0 | -$2.14 | -$3.51 | -$2.47 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $1.19 | $9.83 | $6.61 | $18.09 |
Effect of exchange rate | -$0 | $0.02 | $0.29 | $0.08 |
Change in cash and equivalents | $0.58 | -$0.97 | -$10.28 | $10.53 |
Market cap | $453.99K |
---|---|
Enterprise value | N/A |
Shares outstanding | 2.67M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | -$32.48M |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
P/E ratio | -0.01 |
---|---|
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 | -$12.16 |
---|---|
ROA | -459.59% |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.43 |
Quick ratio | N/A |