(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $0.04 | $0.04 | ||
Inventory | ||||
Total current assets | $9.78 | $8.64 | $13.19 | $16.69 |
Long term investments | ||||
Property, plant & equipment | $0.13 | $0.13 | $0.17 | $0.22 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $18.64 | $17.66 | $22.41 | $26.12 |
Current liabilities | ||||
Accounts payable | $0.66 | $1.39 | $2.43 | $2.55 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $0.66 | $1.39 | $2.47 | $2.63 |
Long term debt | ||||
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $0.82 | $1.49 | $2.52 | $2.72 |
Shareholders' equity | ||||
Retained earnings | -$46.41 | -$43.05 | -$39.18 | -$35.32 |
Other shareholder equity | -$0.04 | -$0.01 | -$0.01 | -$0 |
Total shareholder equity |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 31 Jan 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $33.15 | |||
Short term investments | ||||
Net receivables | $0.04 | $0.3 | ||
Inventory | ||||
Total current assets | $16.69 | $34.08 | $53.3 | $0.25 |
Long term investments | ||||
Property, plant & equipment | $0.22 | $1.25 | $0.02 | |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $26.12 | $45.18 | $53.32 | $0.25 |
Current liabilities | ||||
Accounts payable | $2.55 | $1.61 | $0.45 | $0.01 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $2.63 | $1.88 | $0.45 | $0.01 |
Long term debt | ||||
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $2.72 | $2.68 | $1.9 | $0.01 |
Shareholders' equity | ||||
Retained earnings | -$35.32 | -$19.36 | -$2.21 | -$0.04 |
Other shareholder equity | -$0 | -$0 | -$0.01 | |
Total shareholder equity |
(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | ||||
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $3 | $3.95 | $4.04 | $5.15 |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | ||||
Interest expense | $0.08 | $0.11 | $0.15 | $0.17 |
Net income | ||||
Net income | -$3 | -$3.87 | -$3.86 | -$5.05 |
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 31 Jan 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $0.02 | |||
Cost of revenue | ||||
Gross Profit | $0.37 | |||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $15.98 | $12.59 | $4.5 | |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | ||||
Interest expense | $0.42 | $2.33 | ||
Net income | ||||
Net income | -$15.96 | -$13.94 | -$2.17 | |
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 | $0.4 | |||
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $4.54 | -$3.73 | ||
Effect of exchange rate | -$0.03 | -$0 | -$0 | -$0 |
Change in cash and equivalents | -$6.97 | -$8.36 | -$4.32 | -$16.76 |
(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 | $0.4 | -$2.93 | -$0.02 | |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$3.73 | -$3.21 | $55.93 | |
Effect of exchange rate | -$0 | $0.01 | -$0.01 | |
Change in cash and equivalents | -$16.76 | -$19.81 | $52.73 |
Market cap | $1.52M |
---|---|
Enterprise value | N/A |
Shares outstanding | 1.04M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | -$15.78M |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
P/E ratio | -0.10 |
---|---|
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 | -$15.10 |
---|---|
ROA | -74.39% |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 14.81 |
Quick ratio | N/A |