(in millions $) | 1 May 2022 | 31 Jan 2022 | 30 Oct 2021 | 30 Jul 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $28.97 | $25.64 | $18.65 | $12.14 |
Inventory | $19 | $11.62 | $9.98 | $8.97 |
Total current assets | $323.96 | $332.62 | $367.2 | $496.19 |
Long term investments | ||||
Property, plant & equipment | $3.19 | $2.04 | $1.65 | $1.16 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $415.12 | $452.3 | $487.48 | $508.62 |
Current liabilities | ||||
Accounts payable | $5.76 | $6.23 | $5.95 | $4.4 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $40.59 | $40.77 | $25.27 | $20.25 |
Long term debt | ||||
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $72.77 | $74.75 | $62.25 | $56.36 |
Shareholders' equity | ||||
Retained earnings | -$373.7 | -$328.51 | -$274.6 | -$240.36 |
Other shareholder equity | -$2.29 | -$0.68 | -$0.06 | $0 |
Total shareholder equity |
(in millions $) | 31 Jan 2022 | 31 Jan 2021 | ||
---|---|---|---|---|
Current assets | ||||
Cash | $1.17 | |||
Short term investments | ||||
Net receivables | $25.64 | |||
Inventory | $11.62 | |||
Total current assets | $332.62 | $1.8 | ||
Long term investments | ||||
Property, plant & equipment | $2.04 | |||
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $452.3 | $301.8 | ||
Current liabilities | ||||
Accounts payable | $6.23 | $1.22 | ||
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $40.77 | $1.24 | ||
Long term debt | ||||
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $74.75 | $37.38 | ||
Shareholders' equity | ||||
Retained earnings | -$328.51 | -$7.39 | ||
Other shareholder equity | -$0.68 | |||
Total shareholder equity |
(in millions $) | 1 May 2022 | 31 Jan 2022 | 29 Oct 2021 | 29 Jul 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $13.65 | |||
Cost of revenue | ||||
Gross Profit | $0.62 | |||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $51.2 | |||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $0.02 | |||
Interest expense | $6.4 | |||
Net income | ||||
Net income | -$44.23 | |||
Income (for common shares) |
(in millions $) | 31 Jan 2022 | 31 Jan 2021 | ||
---|---|---|---|---|
Revenue | ||||
Total revenue | $41.36 | |||
Cost of revenue | ||||
Gross Profit | -$2.68 | |||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $145.89 | $0.9 | ||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $0.05 | |||
Interest expense | -$16.23 | -$5.75 | ||
Net income | ||||
Net income | -$166.32 | -$7.39 | ||
Income (for common shares) |
(in millions $) | 1 May 2022 | 31 Jan 2022 | 30 Oct 2021 | 30 Jul 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 | $12.16 | -$277.66 | -$204.61 | -$4.31 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$2.18 | $447.78 | $448.07 | $448.62 |
Effect of exchange rate | -$0.01 | -$0.01 | -$0.01 | -$0.01 |
Change in cash and equivalents | -$33.83 | $64.25 | $179.77 | $411.46 |
(in millions $) | 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 | -$277.66 | -$300 | ||
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $447.78 | $301.81 | ||
Effect of exchange rate | -$0.01 | |||
Change in cash and equivalents | $64.25 | $1.17 |
Market cap | $29.87M |
---|---|
Enterprise value | N/A |
Shares outstanding | 142.24M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | 105.91% |
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 | 7.98 |
Quick ratio | 7.51 |