(in millions $) | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 | 30 Oct 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $0.22 | $0.1 | $0.1 | $0.1 |
Inventory | ||||
Total current assets | $2.46 | $4.7 | $2.29 | $2.8 |
Long term investments | ||||
Property, plant & equipment | ||||
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $2.8 | $5.07 | $2.71 | $3.2 |
Current liabilities | ||||
Accounts payable | $0.48 | $0.98 | $1.94 | $0.9 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $1.31 | $1.64 | $3.33 | $2 |
Long term debt | ||||
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $0.99 | $1.33 | $3.03 | $1.7 |
Shareholders' equity | ||||
Retained earnings | -$126.64 | -$124.67 | -$121.56 | -$118.1 |
Other shareholder equity | ||||
Total shareholder equity |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 31 Jan 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $0.05 | |||
Short term investments | ||||
Net receivables | $0.1 | $0.28 | $0.44 | $0.02 |
Inventory | ||||
Total current assets | $2.29 | $5.3 | $15.66 | $0.23 |
Long term investments | ||||
Property, plant & equipment | ||||
Goodwill & intangible assets | ||||
Total noncurrent assets | $12.63 | |||
Total investments | ||||
Total assets | $2.71 | $5.89 | $16.42 | $12.85 |
Current liabilities | ||||
Accounts payable | $1.94 | $2.94 | $0.3 | $0.26 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $3.33 | $9.46 | $16.48 | $0.26 |
Long term debt | $0.14 | $4.44 | $0.79 | |
Total noncurrent liabilities | $13.8 | |||
Total debt | ||||
Total liabilities | $3.03 | $9.6 | $24.3 | $14.06 |
Shareholders' equity | ||||
Retained earnings | -$121.56 | -$110.93 | -$85.85 | -$1.21 |
Other shareholder equity | ||||
Total shareholder equity |
(in millions $) | 30 Oct 2022 | 30 Jul 2022 | 1 May 2022 | 31 Jan 2022 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $0.21 | $0.6 | ||
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $7.26 | $5.41 | ||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | ||||
Interest expense | -$0.04 | -$0.02 | ||
Net income | ||||
Net income | -$7.9 | -$0.95 | ||
Income (for common shares) |
(in millions $) | 31 Jan 2022 | 31 Jan 2021 | 31 Jan 2020 | 31 Jan 2019 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $3.53 | |||
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $23.4 | $1.37 | $3.33 | $0.96 |
Operating income | -$1.37 | -$3.33 | ||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $0.24 | $0.56 | $0.55 | |
Interest expense | -$0.62 | $3.64 | ||
Net income | ||||
Net income | -$29.08 | $4.31 | -$1.07 | $2.12 |
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 | $0 | $0 | ||
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $6.83 | -$0.66 | -$0.39 | $20.31 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$7.76 | -$8.53 | -$3.82 | $12.07 |
(in millions $) | 31 Jan 2022 | 31 Jan 2021 | 31 Jan 2020 | 31 Jan 2019 |
---|---|---|---|---|
Net income | $4.31 | -$1.07 | ||
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | -$0.86 | -$1.42 | ||
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | $183.4 | $11.85 | $0.84 | |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $20.31 | -$183.55 | -$11.03 | -$0.03 |
Effect of exchange rate | ||||
Change in cash and equivalents | $12.07 | -$1.01 | -$0.6 | -$0.43 |
Market cap | $4.83M |
---|---|
Enterprise value | N/A |
Shares outstanding | 8.15M |
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 | 1.88 |
Quick ratio | N/A |