(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $2.93 | $3.02 | $3.93 | $3.38 |
Inventory | $4.54 | $4.22 | $3.78 | $3.43 |
Total current assets | $18.99 | $21.55 | $25.48 | $27.32 |
Long term investments | ||||
Property, plant & equipment | $21.14 | $21.18 | $21.82 | $21.65 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $64.97 | $69.16 | $74.19 | $76.34 |
Current liabilities | ||||
Accounts payable | $17.34 | $13.22 | $12.54 | $11.51 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $30.76 | $28.09 | $24.33 | $24.19 |
Long term debt | $8.23 | $8.08 | $10.35 | $9.81 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $61.14 | $59.68 | $60.69 | $60.12 |
Shareholders' equity | ||||
Retained earnings | -$171.56 | -$162.94 | -$155.48 | -$145.8 |
Other shareholder equity | ||||
Total shareholder equity |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 31 Jan 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $3.38 | $0 | $0 | |
Inventory | $3.43 | $1.92 | $0.92 | $0.92 |
Total current assets | $27.32 | $16.33 | $11.39 | $3.23 |
Long term investments | ||||
Property, plant & equipment | $21.65 | $23.26 | $0.03 | $0.07 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $76.34 | $43.18 | $11.95 | $3.7 |
Current liabilities | ||||
Accounts payable | $11.51 | $1.37 | $0.51 | $1.01 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $24.19 | $7.42 | $2.63 | $2.21 |
Long term debt | $9.81 | $4.87 | $6.79 | $6.54 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $60.12 | $35.05 | $12.03 | $12.55 |
Shareholders' equity | ||||
Retained earnings | -$145.8 | -$106.07 | -$74.27 | -$68.41 |
Other shareholder equity | -$0.06 | |||
Total shareholder equity |
(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $22.17 | $21.45 | $18.98 | $22.17 |
Cost of revenue | ||||
Gross Profit | $6.84 | $6.58 | $5.58 | $6.63 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $14.45 | $12.81 | $14.47 | $18.44 |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | ||||
Interest expense | -$1.02 | -$1.23 | -$0.79 | -$0.51 |
Net income | ||||
Net income | -$8.62 | -$7.46 | -$9.68 | -$12.32 |
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 31 Jan 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $58.79 | $0.03 | $0.04 | $0.26 |
Cost of revenue | ||||
Gross Profit | $18.04 | $0.01 | -$0.11 | -$0.24 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $55.86 | $26.64 | $5.08 | $8.74 |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | ||||
Interest expense | -$3.11 | -$0.59 | -$0.55 | -$0.51 |
Net income | ||||
Net income | -$39.73 | -$31.8 | -$5.73 | -$9.24 |
Income (for common shares) |
(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 | -$0.54 | -$0.28 | -$0.05 | $3.24 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $4.11 | $3.85 | $3.6 | $22.73 |
Effect of exchange rate | ||||
Change in cash and equivalents | -$9.38 | -$6.83 | -$2.64 | $12.97 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Jan 2022 | 31 Jan 2021 |
---|---|---|---|---|
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 | $3.24 | -$8.06 | -$0.18 | -$0.11 |
Financing activities | ||||
Dividends paid | -$0.04 | -$0.13 | -$0.13 | |
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $22.73 | $20.93 | $12.92 | $3.67 |
Effect of exchange rate | ||||
Change in cash and equivalents | $12.97 | -$0.97 | $8.12 | $0.44 |
Market cap | $105.46M |
---|---|
Enterprise value | N/A |
Shares outstanding | 102.39M |
Revenue | $84.77M |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | -$38.08M |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
P/E ratio | -2.77 |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 1.24 |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | -$0.37 |
---|---|
ROA | -53.51% |
ROE | N/A |
Debt/Equity | N/A |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.62 |
Quick ratio | 0.47 |