(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $3.88 | $2.02 | $2.03 | $1.37 |
Inventory | ||||
Total current assets | $10.79 | $8.08 | $13.24 | $7.43 |
Long term investments | ||||
Property, plant & equipment | ||||
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $186.71 | $204.32 | $213.37 | $197.09 |
Current liabilities | ||||
Accounts payable | $1.41 | $1 | $1.29 | $0.83 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $3.88 | $3 | $9.04 | $6.4 |
Long term debt | $96.49 | $112.67 | $114.14 | $101.52 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $100.37 | $115.66 | $123.18 | $107.91 |
Shareholders' equity | ||||
Retained earnings | -$102.03 | -$99.8 | -$98.26 | -$99.26 |
Other shareholder equity | ||||
Total shareholder equity |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 30 Jan 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $49.94 | |||
Short term investments | ||||
Net receivables | $1.37 | $1.58 | $1.61 | $2.29 |
Inventory | ||||
Total current assets | $7.43 | $11.05 | $44.03 | $53.3 |
Long term investments | ||||
Property, plant & equipment | ||||
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $197.09 | $214.71 | $242.22 | $328 |
Current liabilities | ||||
Accounts payable | $0.83 | $0.72 | $1.14 | $0.03 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $6.4 | $2.63 | $64.31 | $5.01 |
Long term debt | $101.52 | $117.08 | $70.88 | $214.04 |
Total noncurrent liabilities | $214.04 | |||
Total debt | ||||
Total liabilities | $107.91 | $119.7 | $135.19 | $219.05 |
Shareholders' equity | ||||
Retained earnings | -$99.26 | -$96.06 | -$81.84 | -$120.56 |
Other shareholder equity | ||||
Total shareholder equity |
(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $5.15 | $5.37 | $5 | $4.42 |
Cost of revenue | ||||
Gross Profit | $2.13 | $2.16 | $2.1 | $1.6 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $1.13 | $1.41 | $1.16 | $1.02 |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | ||||
Interest expense | -$2.19 | -$1.29 | $0.96 | -$3.7 |
Net income | ||||
Net income | -$1.35 | -$0.66 | $1.85 | -$3.12 |
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 30 Jan 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $20.18 | $14.93 | $26.45 | |
Cost of revenue | ||||
Gross Profit | $8.19 | $3.25 | $26.45 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $4.34 | $4.41 | $26.23 | |
Operating income | $0.21 | |||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | ||||
Interest expense | -$6.33 | -$10.86 | $15.14 | |
Net income | ||||
Net income | -$2.48 | -$12.02 | -$35.45 | |
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 | ||||
Financing activities | ||||
Dividends paid | -$2.61 | -$1.73 | -$0.86 | -$2.58 |
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$8.61 | $8.85 | $11.54 | -$19.73 |
Effect of exchange rate | ||||
Change in cash and equivalents | $1.15 | $0.39 | $4.44 | -$2.9 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 30 Jan 2021 |
---|---|---|---|---|
Net income | -$35.45 | |||
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $53.11 | |||
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | ||||
Financing activities | ||||
Dividends paid | -$2.58 | -$3.72 | ||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$19.73 | -$6.66 | -$93.13 | -$65.49 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$2.9 | -$32.26 | -$10.89 | -$12.38 |
Market cap | $66.17M |
---|---|
Enterprise value | N/A |
Shares outstanding | 2.67M |
Revenue | $19.94M |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | -$3.27M |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
P/E ratio | -20.20 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 3.32 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | -$1.23 |
---|---|
ROA | -1.63% |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 2.78 |
Quick ratio | N/A |