(in millions $) | 30 Jul 2023 | 1 May 2023 | 31 Jan 2023 | 30 Oct 2022 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $1.93 | $1.88 | $3.03 | $3.28 |
Inventory | $1.36 | $0.21 | $0.78 | $0.62 |
Total current assets | $25.75 | $38.35 | $56.98 | $70.91 |
Long term investments | ||||
Property, plant & equipment | $3.81 | $3.01 | $1.79 | $1.38 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $85.4 | $111.11 | $128.51 | $155.35 |
Current liabilities | ||||
Accounts payable | $2.53 | $2.63 | $2.41 | $7 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $68.39 | $16.41 | $19.72 | $21.48 |
Long term debt | $0.01 | $53.05 | $55.52 | $55.92 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $69.08 | $71.11 | $77.42 | $86.81 |
Shareholders' equity | ||||
Retained earnings | -$604.72 | -$580.83 | -$569.22 | -$550.9 |
Other shareholder equity | ||||
Total shareholder equity |
(in millions $) | 31 Jan 2023 | 31 Jan 2022 | 31 Jan 2021 | 31 Jan 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $3.03 | $2.13 | $26.41 | $43.91 |
Inventory | $0.78 | $0.84 | $17.93 | $21.3 |
Total current assets | $56.98 | $59.38 | $173.15 | $172.63 |
Long term investments | ||||
Property, plant & equipment | $1.79 | $2.23 | $30.81 | $35.22 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $128.51 | $144.67 | $370.95 | $463.25 |
Current liabilities | ||||
Accounts payable | $2.41 | $3.78 | $6.77 | $8.49 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $19.72 | $20.11 | $55.78 | $75.94 |
Long term debt | $55.52 | $43.8 | $219.53 | $267.99 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $77.42 | $67.94 | $277.09 | $348.55 |
Shareholders' equity | ||||
Retained earnings | -$569.22 | -$517.53 | -$452.61 | -$373.02 |
Other shareholder equity | $1.7 | -$2.23 | -$2.23 | |
Total shareholder equity |
(in millions $) | 30 Jul 2023 | 1 May 2023 | 31 Jan 2023 | 30 Oct 2022 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $8.26 | $8.83 | $9.81 | $10.02 |
Cost of revenue | ||||
Gross Profit | $6.31 | $6.53 | $7.25 | $7.5 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $14.43 | $16.82 | $18.48 | $20.42 |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | -$0.11 | $0.06 | -$0.28 | $0.06 |
Interest expense | -$3.16 | -$7.38 | -$1.92 | $3.93 |
Net income | ||||
Net income | -$23.89 | -$11.61 | -$18.32 | -$14.45 |
Income (for common shares) |
(in millions $) | 31 Jan 2023 | 31 Jan 2022 | 31 Jan 2021 | 31 Jan 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $49.72 | $177.88 | $240.03 | |
Cost of revenue | ||||
Gross Profit | $40.27 | $103.4 | $128.4 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $83.04 | $101.66 | $125.35 | |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | -$0.02 | -$4.7 | -$27.12 | |
Interest expense | -$0.25 | -$14.4 | -$18.21 | |
Net income | ||||
Net income | -$51.69 | -$79.59 | -$270.9 | |
Income (for common shares) |
(in millions $) | 30 Jul 2023 | 1 May 2023 | 31 Jan 2023 | 30 Oct 2022 |
---|---|---|---|---|
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 | -$2.18 | -$1.23 | $0.13 | $0.3 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$5.32 | -$4.86 | $41.78 | $40.39 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$25.38 | -$11.9 | $4.1 | $19.31 |
(in millions $) | 31 Jan 2023 | 31 Jan 2022 | 31 Jan 2021 | 31 Jan 2020 |
---|---|---|---|---|
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 | $0.13 | $116.45 | -$3.08 | -$4.02 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $41.78 | -$135.33 | $3.68 | -$4.69 |
Effect of exchange rate | $0.17 | |||
Change in cash and equivalents | $4.1 | -$73.61 | $18.19 | $25.03 |
Market cap | $238.54K |
---|---|
Enterprise value | N/A |
Shares outstanding | 99.39M |
Revenue | $36.92M |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | -$68.27M |
Revenue Q/Q | -2.25% |
Revenue Y/Y | N/A |
P/E ratio | -0.00 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 0.01 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | -$0.69 |
---|---|
ROA | -56.84% |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.38 |
Quick ratio | 0.36 |