(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $4.26 | $2.59 | $5.12 | $7.58 |
Short term investments | ||||
Net receivables | $0.19 | $0.23 | $0.35 | $0.42 |
Inventory | ||||
Total current assets | $4.73 | $3.58 | $6.16 | $9.6 |
Long term investments | ||||
Property, plant & equipment | $0.82 | $36.64 | $37.23 | $33.27 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $7.72 | $46.49 | $49.66 | $49.13 |
Current liabilities | ||||
Accounts payable | $2.19 | $2.19 | $2.06 | $1.07 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $9.95 | $9.6 | $7.77 | $6.57 |
Long term debt | $32.04 | $8.89 | $8.01 | $6.77 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $53.11 | $55.01 | $53.07 | $46.9 |
Shareholders' equity | ||||
Retained earnings | -$225.77 | -$199.16 | -$193.63 | -$186.98 |
Other shareholder equity | ||||
Total shareholder equity |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 31 Jan 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $7.58 | $11.45 | $16.99 | |
Short term investments | ||||
Net receivables | $0.42 | $0.95 | $0.68 | $0.12 |
Inventory | ||||
Total current assets | $9.6 | $13.68 | $18.77 | $1.72 |
Long term investments | ||||
Property, plant & equipment | $33.27 | $1.33 | $4.24 | $0.54 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $49.13 | $22.28 | $31.53 | $3.75 |
Current liabilities | ||||
Accounts payable | $1.07 | $1.62 | $1.76 | $0.27 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $6.57 | $7.65 | $3.68 | $2.36 |
Long term debt | $6.77 | $1.21 | $0.53 | |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $46.9 | $10.17 | $6.02 | $2.89 |
Shareholders' equity | ||||
Retained earnings | -$186.98 | -$165.3 | -$140.7 | -$135.89 |
Other shareholder equity | $0.25 | |||
Total shareholder equity |
(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $0.49 | $0.05 | $0.05 | $0.02 |
Cost of revenue | ||||
Gross Profit | $0.55 | -$0.05 | -$0.01 | -$0.05 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $4.38 | $4.88 | $5.77 | $5.72 |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $0.01 | $0 | $0 | -$0 |
Interest expense | -$1.69 | -$0.8 | -$0.79 | -$0.48 |
Net income | ||||
Net income | -$26.6 | -$5.54 | -$6.65 | -$6.16 |
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 31 Jan 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $0.07 | $5.8 | ||
Cost of revenue | ||||
Gross Profit | -$0.17 | $2.89 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $20.51 | $27.23 | $27.43 | $8.29 |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | -$0 | $0.05 | $0.06 | -$0.01 |
Interest expense | -$0.54 | -$0.97 | -$0.07 | -$0.14 |
Net income | ||||
Net income | -$21.68 | -$24.6 | -$122.56 | -$4.43 |
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 | -$0.36 | -$0.35 | -$0.1 | -$0.02 |
Financing activities | ||||
Dividends paid | -$0.01 | -$0.01 | -$0.02 | |
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $5.25 | $1.36 | $1.39 | $16.56 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$7.41 | -$4.99 | -$2.46 | -$3.87 |
(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 | -$0.02 | -$0.05 | -$22.74 | $0.96 |
Financing activities | ||||
Dividends paid | -$0.02 | -$0.02 | -$0.01 | -$0.02 |
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $16.56 | $19.58 | $61.59 | $0.29 |
Effect of exchange rate | $0.01 | |||
Change in cash and equivalents | -$3.87 | -$1.45 | $15.36 | -$2.63 |
Market cap | $919.87K |
---|---|
Enterprise value | N/A |
Shares outstanding | 5.41M |
Revenue | $598.00K |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | -$44.95M |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
P/E ratio | -0.02 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 1.54 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | 0.79 |
EPS | -$8.31 |
---|---|
ROA | -117.52% |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.48 |
Quick ratio | N/A |