(in millions $) | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 | 30 Oct 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | $2.99 | $5.25 | $9.8 | $10.74 |
Long term investments | ||||
Property, plant & equipment | $0.12 | $0.12 | $0.13 | $0.15 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $3.11 | $5.37 | $9.93 | $10.89 |
Current liabilities | ||||
Accounts payable | $0.12 | $0.21 | $0.22 | $0.21 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $4.89 | $3.25 | $2.41 | $1.09 |
Long term debt | ||||
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $5.15 | $3.52 | $2.69 | $2.25 |
Shareholders' equity | ||||
Retained earnings | -$54.68 | -$47.37 | -$41.86 | -$36.97 |
Other shareholder equity | ||||
Total shareholder equity |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 31 Jan 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $15.69 | |||
Short term investments | ||||
Net receivables | $0.04 | $0.06 | $0.22 | $0.05 |
Inventory | ||||
Total current assets | $9.8 | $12.28 | $19.02 | $17.79 |
Long term investments | ||||
Property, plant & equipment | $0.13 | $0.04 | $0.05 | $0.01 |
Goodwill & intangible assets | ||||
Total noncurrent assets | $0.01 | |||
Total investments | ||||
Total assets | $9.93 | $12.33 | $19.07 | $17.8 |
Current liabilities | ||||
Accounts payable | $0.22 | $0.21 | $0.14 | $0.96 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $2.41 | $1.06 | $0.76 | $0.96 |
Long term debt | ||||
Total noncurrent liabilities | $0.22 | |||
Total debt | ||||
Total liabilities | $2.69 | $1.31 | $0.99 | $1.18 |
Shareholders' equity | ||||
Retained earnings | -$41.86 | -$32.52 | -$23.73 | -$16.48 |
Other shareholder equity | ||||
Total shareholder equity |
(in millions $) | 30 Jul 2022 | 1 May 2022 | 31 Jan 2022 | 29 Oct 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | ||||
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $1.67 | $1.74 | ||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $0.01 | |||
Interest expense | -$0.02 | $0.02 | ||
Net income | ||||
Net income | -$1.69 | -$1.73 | ||
Income (for common shares) |
(in millions $) | 31 Jan 2022 | 31 Jan 2021 | 31 Jan 2020 | 31 Jan 2019 |
---|---|---|---|---|
Revenue | ||||
Total revenue | ||||
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $7.21 | $1.67 | $0.69 | $0.5 |
Operating income | -$1.67 | -$0.69 | ||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $0.01 | $0.22 | ||
Interest expense | -$0.02 | $2.16 | $0.59 | -$0.33 |
Net income | ||||
Net income | -$7.25 | -$4.05 | -$1.28 | -$0.83 |
Income (for common shares) |
(in millions $) | 30 Jul 2022 | 1 May 2022 | 31 Jan 2022 | 29 Oct 2021 |
---|---|---|---|---|
Net income | -$5.51 | |||
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | -$4.78 | |||
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | -$0 | -$0.05 | -$0.02 | |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $7.48 | $7.48 | ||
Effect of exchange rate | ||||
Change in cash and equivalents | -$2.7 | -$1.13 | $0.88 | $2.68 |
(in millions $) | 31 Jan 2022 | 31 Jan 2021 | 31 Jan 2020 | 31 Jan 2019 |
---|---|---|---|---|
Net income | -$4.05 | -$1.28 | ||
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | -$2.56 | -$0.61 | ||
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | -$0.05 | -$0.01 | ||
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $7.48 | $17.31 | $1.51 | $0.49 |
Effect of exchange rate | ||||
Change in cash and equivalents | $0.88 | $14.74 | $0.9 | -$0.15 |
Market cap | $11.10M |
---|---|
Enterprise value | N/A |
Shares outstanding | 3.47M |
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 | 0.61 |
Quick ratio | N/A |