(in millions $) | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 | 30 Oct 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $0.22 | $0.18 | $0.11 | $0.1 |
Inventory | ||||
Total current assets | $13.41 | $3.76 | $5.85 | $5.04 |
Long term investments | ||||
Property, plant & equipment | $3.43 | $3.49 | $3.75 | $3.85 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $19.39 | $9.7 | $12.08 | $11.63 |
Current liabilities | ||||
Accounts payable | $0.6 | $1.47 | $0.64 | $0.83 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $3.21 | $5.29 | $3.89 | $3.39 |
Long term debt | ||||
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $4.48 | $6.66 | $5.34 | $4.99 |
Shareholders' equity | ||||
Retained earnings | -$100.96 | -$89.04 | -$84.98 | -$78.96 |
Other shareholder equity | -$0 | $0 | -$0.1 | -$0.41 |
Total shareholder equity |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 30 Jan 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $0.82 | |||
Short term investments | ||||
Net receivables | $0.11 | $0.22 | $0.06 | $0.42 |
Inventory | ||||
Total current assets | $5.85 | $20.28 | $35.38 | $1.85 |
Long term investments | ||||
Property, plant & equipment | $3.75 | $4.48 | $4.88 | $3.6 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $7.39 | |||
Total investments | ||||
Total assets | $12.08 | $27.41 | $42.77 | $9.24 |
Current liabilities | ||||
Accounts payable | $0.64 | $1.75 | $0.65 | $1.59 |
Deferred revenue | $0.01 | |||
Short long term debt | ||||
Total current liabilities | $3.89 | $4.87 | $2.71 | $3.83 |
Long term debt | $0.31 | |||
Total noncurrent liabilities | $3.45 | |||
Total debt | ||||
Total liabilities | $5.34 | $6.91 | $5.31 | $7.28 |
Shareholders' equity | ||||
Retained earnings | -$84.98 | -$62.77 | -$43.94 | |
Other shareholder equity | -$0.1 | -$0.46 | -$0.1 | $1.96 |
Total shareholder equity |
(in millions $) | 30 Oct 2022 | 30 Jul 2022 | 1 May 2022 | 31 Jan 2022 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $0.47 | $0.37 | ||
Cost of revenue | ||||
Gross Profit | $0.16 | $0.3 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $4.38 | $3.69 | ||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | ||||
Interest expense | -$0.1 | -$0.1 | ||
Net income | ||||
Net income | -$5.62 | -$3.51 | ||
Income (for common shares) |
(in millions $) | 31 Jan 2022 | 30 Jan 2021 | 30 Jan 2020 | 31 Jan 2019 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $1.31 | $5.63 | $5.64 | $2.13 |
Cost of revenue | ||||
Gross Profit | $0.59 | $1.83 | $1.75 | $0.68 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $18.04 | $6.41 | $5.64 | $7.05 |
Operating income | -$3.78 | -$3 | ||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | ||||
Interest expense | $0.01 | $0 | $0.02 | |
Net income | ||||
Net income | -$17.05 | -$3.72 | -$2.96 | -$6.34 |
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 | -$0.11 | $2.28 | $0.77 | -$10.7 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$0.32 | -$0.29 | -$0.14 | $45.17 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$12.08 | -$5.43 | -$3.52 | $24.83 |
(in millions $) | 31 Jan 2022 | 30 Jan 2021 | 30 Jan 2020 | 31 Jan 2019 |
---|---|---|---|---|
Net income | -$3.72 | -$2.96 | ||
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | -$2.36 | -$2.39 | ||
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | -$10.7 | -$0.26 | -$0.13 | -$0.21 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $45.17 | $1.58 | $0.35 | $1.36 |
Effect of exchange rate | ||||
Change in cash and equivalents | $24.83 | -$1.05 | -$2.17 | -$4.03 |
Market cap | $18.82M |
---|---|
Enterprise value | N/A |
Shares outstanding | 9.60M |
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 | 4.18 |
Quick ratio | N/A |