(in millions $) | 1 May 2024 | 31 Jan 2024 | 30 Oct 2023 | 30 Jul 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $52.7 | $42 | $45.86 | |
Inventory | $17.03 | $16.76 | $16.01 | |
Total current assets | $206.47 | $200.82 | $207.09 | |
Long term investments | ||||
Property, plant & equipment | $103.5 | $102.07 | $102.88 | |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $396.63 | $393.99 | $400.26 | |
Current liabilities | ||||
Accounts payable | $21.2 | $20.8 | $22.79 | |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $104.95 | $93.6 | $98.33 | |
Long term debt | $38.91 | $50.26 | $54.95 | |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $159.98 | $157.32 | $166.83 | |
Shareholders' equity | ||||
Retained earnings | -$1.78 | -$1.71 | -$4.95 | |
Other shareholder equity | -$7.35 | |||
Total shareholder equity |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $26.03 | $196.03 | $111.54 | |
Short term investments | ||||
Net receivables | $52.7 | $51.04 | $41.54 | $36.32 |
Inventory | $17.03 | $16.08 | $11.29 | $10.04 |
Total current assets | $206.47 | $216.41 | $257.8 | $160.74 |
Long term investments | $3.96 | $10.04 | ||
Property, plant & equipment | $103.5 | $102.7 | $93.5 | $99.26 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $396.63 | $411.26 | $413.41 | $327.67 |
Current liabilities | ||||
Accounts payable | $21.2 | $25.63 | $20.17 | $17.7 |
Deferred revenue | ||||
Short long term debt | $17.85 | $13.98 | ||
Total current liabilities | $104.95 | $106.11 | $91.43 | $84.44 |
Long term debt | $38.91 | $61.02 | $72.64 | $90.5 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $159.98 | $182.31 | $180.83 | $194.56 |
Shareholders' equity | ||||
Retained earnings | -$1.78 | -$9.43 | -$0.91 | -$7.12 |
Other shareholder equity | -$9.63 | -$10.53 | -$8.05 | -$5.15 |
Total shareholder equity | $232.58 | $133.1 |
(in millions $) | 1 May 2024 | 31 Jan 2024 | 30 Oct 2023 | 30 Jul 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $65.3 | $64.81 | ||
Cost of revenue | ||||
Gross Profit | $37.55 | $37.05 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $38.66 | $37.64 | ||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | -$0.81 | $0.53 | ||
Interest expense | -$0.23 | $0.64 | ||
Net income | ||||
Net income | -$0.53 | -$0.49 | ||
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $256.13 | $232.02 | $205.45 | $170.45 |
Cost of revenue | $88.17 | $76.45 | ||
Gross Profit | $145.13 | $128.77 | $117.28 | $94 |
Operating activities | ||||
Research & development | $26.89 | $25.01 | ||
Selling, general & administrative | $81.75 | $73.91 | ||
Total operating expenses | $139.51 | $131.64 | $193.23 | $171.19 |
Operating income | $12.22 | -$0.74 | ||
Income from continuing operations | ||||
EBIT | $12.22 | -$0.74 | ||
Income tax expense | $0.08 | $0.97 | $0.59 | -$0.95 |
Interest expense | $1.15 | $1.69 | -$4.1 | -$2.3 |
Net income | ||||
Net income | $6.72 | -$2.12 | $13.15 | -$7.12 |
Income (for common shares) | $13.15 | -$7.12 |
(in millions $) | 31 Jan 2024 | 30 Oct 2023 | 30 Jul 2023 | 1 May 2023 |
---|---|---|---|---|
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 | -$11.04 | -$8.66 | -$5.17 | -$3.17 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$22.37 | -$18.33 | -$11.29 | -$7.02 |
Effect of exchange rate | -$0.05 | $0.12 | $0.06 | -$0 |
Change in cash and equivalents | -$13.29 | -$6.91 | -$4.58 | $0.85 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Net income | $13.15 | -$7.12 | ||
Operating activities | ||||
Depreciation | $20.52 | $17.45 | ||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $25.84 | $29.98 | ||
Investing activities | ||||
Capital expenditures | -$7.93 | -$11.03 | ||
Investments | -$0.3 | |||
Total cash flows from investing | -$11.04 | -$53.86 | -$13.13 | -$28.27 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | -$18.05 | -$17.38 | ||
Total cash flows from financing | -$22.37 | -$22.51 | $71.16 | -$16.89 |
Effect of exchange rate | -$0.05 | -$1.08 | $0.62 | -$2.18 |
Change in cash and equivalents | -$13.29 | -$55.16 | $84.49 | -$17.36 |
Market cap | N/A |
---|---|
Enterprise value | N/A |
Shares outstanding | N/A |
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 | N/A |
Quick ratio | N/A |