(in millions $) | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 | 30 Oct 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $6.62 | $1.2 | ||
Inventory | $2.35 | $1.56 | ||
Total current assets | $46.95 | $24.22 | $24.93 | $22 |
Long term investments | ||||
Property, plant & equipment | $466.97 | $461.06 | $452.95 | $433.6 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $524.98 | $485.27 | $477.88 | $455.7 |
Current liabilities | ||||
Accounts payable | $6.91 | $5.49 | ||
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $85 | $69.52 | ||
Long term debt | $182.35 | $223.25 | $232.57 | $223.3 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $270.28 | $244.72 | $249.43 | $237.8 |
Shareholders' equity | ||||
Retained earnings | -$342.51 | -$361.69 | ||
Other shareholder equity | $240.55 | $228.44 | $217.8 | |
Total shareholder equity |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $41.5 | $21.01 | ||
Short term investments | $1.5 | $1.6 | ||
Net receivables | $1.2 | $1.55 | $0.8 | |
Inventory | $1.56 | $2 | $1.45 | $4.65 |
Total current assets | $24.93 | $32.48 | $47.18 | $30.55 |
Long term investments | ||||
Property, plant & equipment | $452.95 | $481.12 | $427.12 | $257.95 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $477.88 | $513.6 | $487.21 | $295.25 |
Current liabilities | ||||
Accounts payable | $5.49 | $7.83 | $5.76 | $3.71 |
Deferred revenue | ||||
Short long term debt | $69.24 | $19.42 | ||
Total current liabilities | $69.52 | $94.65 | $88.03 | $30.76 |
Long term debt | $232.57 | $255.7 | $72.09 | $164.86 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $249.43 | $291.9 | $242.74 | $199.55 |
Shareholders' equity | ||||
Retained earnings | -$361.69 | -$361.99 | -$353.25 | -$394.6 |
Other shareholder equity | $228.44 | $221.7 | $244.48 | |
Total shareholder equity | $244.48 | $95.69 |
(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $38.29 | |||
Cost of revenue | ||||
Gross Profit | $26.45 | |||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $11.65 | |||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | ||||
Interest expense | -$4.63 | |||
Net income | ||||
Net income | $10.16 | |||
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $110.23 | $125.02 | $153.11 | $63.34 |
Cost of revenue | $55.59 | $43.23 | ||
Gross Profit | $65.12 | $77.18 | $97.51 | $20.11 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $15.17 | $7.66 | ||
Total operating expenses | $51.68 | $47.08 | $87.92 | $63.61 |
Operating income | $65.19 | -$0.27 | ||
Income from continuing operations | ||||
EBIT | $65.19 | -$0.27 | ||
Income tax expense | -$0.03 | |||
Interest expense | -$18.44 | -$14.1 | -$14.49 | -$21.45 |
Net income | ||||
Net income | $2.28 | $16.91 | $41.35 | -$18.36 |
Income (for common shares) | $41.35 | -$18.36 |
(in millions $) | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 | 30 Oct 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 | -$39.07 | -$8.12 | $17.74 | $21.41 |
Financing activities | ||||
Dividends paid | -$2.49 | -$0.49 | -$6.03 | -$5.54 |
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $17.32 | -$7.04 | -$56.62 | -$42.9 |
Effect of exchange rate | ||||
Change in cash and equivalents | $13.3 | -$0.71 | -$7.56 | -$10.44 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 |
---|---|---|---|---|
Net income | $41.35 | -$18.36 | ||
Operating activities | ||||
Depreciation | $17.15 | $12.72 | ||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | $80.76 | -$9.73 | ||
Investing activities | ||||
Capital expenditures | -$197.32 | -$20.26 | ||
Investments | $0.1 | -$1.6 | ||
Total cash flows from investing | $17.75 | -$56.26 | -$184.62 | -$21.86 |
Financing activities | ||||
Dividends paid | -$6.03 | -$17.92 | ||
Sale and purchase of stock | ||||
Net borrowings | $34.31 | -$31.01 | ||
Total cash flows from financing | -$56.62 | $5.83 | $127.44 | $39.1 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$7.55 | -$13.15 | $23.57 | $7.5 |
Market cap | $172.21M |
---|---|
Enterprise value | N/A |
Shares outstanding | 20.70M |
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 | 0.55 |
Quick ratio | 0.52 |