(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $5.83 | $8.08 | $7.35 | $7.56 |
Inventory | $1.71 | $1.35 | $1.32 | $1.65 |
Total current assets | $59.05 | $58.65 | $20.28 | $38.71 |
Long term investments | ||||
Property, plant & equipment | $395.61 | $394.02 | $434.36 | $452.75 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $495.69 | $494.86 | $494.86 | $533.05 |
Current liabilities | ||||
Accounts payable | $44.64 | $44.39 | $47.83 | $43.83 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $139.54 | $148.44 | $134.85 | $127.08 |
Long term debt | $161.42 | $150.65 | $152.72 | $173.82 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $490.51 | $484.86 | $476.86 | $499.96 |
Shareholders' equity | ||||
Retained earnings | -$108.97 | -$102.06 | -$92.72 | -$79.49 |
Other shareholder equity | -$2.81 | -$4.31 | -$5.2 | -$2.65 |
Total shareholder equity |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $83.25 | $26.83 | ||
Short term investments | $0.27 | $0.27 | ||
Net receivables | $7.56 | $6.21 | $5.41 | $8.01 |
Inventory | $1.65 | $1.62 | $1.41 | $1.06 |
Total current assets | $38.71 | $47.51 | $100.31 | $56.47 |
Long term investments | $5.11 | $5.03 | ||
Property, plant & equipment | $452.75 | $496.16 | $543.59 | $585.2 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $533.05 | $587.05 | $687.7 | $690.17 |
Current liabilities | ||||
Accounts payable | $43.83 | $42.59 | $39.68 | $38.88 |
Deferred revenue | ||||
Short long term debt | $12.24 | $42.52 | ||
Total current liabilities | $127.08 | $121.66 | $106.98 | $120.61 |
Long term debt | $173.82 | $175.64 | $221.93 | $240.5 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $499.96 | $524.2 | $582.64 | $609 |
Shareholders' equity | ||||
Retained earnings | -$79.49 | -$48.82 | -$12.63 | -$44.55 |
Other shareholder equity | -$2.65 | -$1.94 | $4.88 | $12.5 |
Total shareholder equity | $104.07 | $77.77 |
(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $60.09 | $46.81 | $45.05 | $45.32 |
Cost of revenue | ||||
Gross Profit | $8.61 | $4.93 | $2.1 | $2.04 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $8.86 | $9.28 | $9.63 | $8.99 |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $0.7 | -$0.16 | -$0.22 | $0.28 |
Interest expense | -$5.16 | -$5.13 | -$5.31 | -$5.34 |
Net income | ||||
Net income | -$6.92 | -$9.34 | -$13.23 | -$12.38 |
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 30 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $222.74 | $203.12 | $77.86 | |
Cost of revenue | $99.64 | |||
Gross Profit | $26.56 | $15.4 | -$21.78 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $17.81 | |||
Total operating expenses | $38.59 | $42.33 | $139.77 | |
Operating income | -$61.91 | |||
Income from continuing operations | ||||
EBIT | -$61.91 | |||
Income tax expense | $0.59 | $0.82 | -$4.97 | |
Interest expense | -$18.96 | -$14.12 | -$9.35 | |
Net income | ||||
Net income | -$30.67 | -$36.18 | -$65.2 | |
Income (for common shares) | -$65.2 |
(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 | $4.99 | $7.4 | $7.64 | -$2.71 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $2.13 | $1.13 | -$11.22 | -$6.68 |
Effect of exchange rate | $0.74 | -$0.08 | -$0.75 | -$0.44 |
Change in cash and equivalents | -$3.96 | -$4.71 | -$7.11 | -$19.6 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Net income | $31.92 | -$65.2 | ||
Operating activities | ||||
Depreciation | $47.52 | $44.91 | ||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | -$13.5 | -$30.2 | ||
Investing activities | ||||
Capital expenditures | -$15.55 | -$18.53 | ||
Investments | -$0.24 | |||
Total cash flows from investing | -$2.7 | -$9.49 | $129.61 | -$18.77 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | -$43.13 | $60.34 | ||
Total cash flows from financing | -$6.67 | -$16.56 | -$50.28 | $59.33 |
Effect of exchange rate | -$0.44 | -$1.2 | -$4.09 | $4.33 |
Change in cash and equivalents | -$19.54 | -$53.59 | $61.74 | $14.69 |
Market cap | $153.84M |
---|---|
Enterprise value | N/A |
Shares outstanding | 22.43M |
Revenue | $197.27M |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | -$41.87M |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
P/E ratio | -3.67 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 0.78 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | -$1.87 |
---|---|
ROA | -8.30% |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.42 |
Quick ratio | 0.41 |