(in millions $) | 30 Oct 2023 | 30 Jul 2023 | 1 May 2023 | 31 Jan 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | ||||
Short term investments | ||||
Net receivables | $24.9 | $25.43 | $25.4 | $24.43 |
Inventory | $34.1 | $35.29 | $33.35 | $28.99 |
Total current assets | $81 | $82.14 | $81.5 | $81.96 |
Long term investments | ||||
Property, plant & equipment | $64 | $70.19 | $69.93 | $70.63 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $230.2 | $230.54 | $230.29 | $231.09 |
Current liabilities | ||||
Accounts payable | $43.8 | $38.09 | $37.07 | $30.41 |
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $195.7 | $198.82 | $196.94 | $189.7 |
Long term debt | $6.1 | $7.86 | $6.59 | $6.6 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $217.6 | $228.04 | $225.6 | $218.9 |
Shareholders' equity | ||||
Retained earnings | -$684.7 | -$682.69 | -$680.22 | -$670.81 |
Other shareholder equity | -$36 | -$35.53 | -$35.41 | -$36.7 |
Total shareholder equity |
(in millions $) | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 | 30 Dec 2019 |
---|---|---|---|---|
Current assets | ||||
Cash | $9.77 | $38.88 | $2.76 | |
Short term investments | ||||
Net receivables | $25.73 | $26.08 | $19.13 | $18.99 |
Inventory | $28.99 | $23.24 | $17.26 | $13.78 |
Total current assets | $81.96 | $84.07 | $79.31 | $56.49 |
Long term investments | $69.61 | $69.61 | $69.61 | |
Property, plant & equipment | $70.63 | $49.67 | $39.39 | $33.77 |
Goodwill & intangible assets | ||||
Total noncurrent assets | ||||
Total investments | ||||
Total assets | $231.09 | $228.08 | $217.03 | $178.85 |
Current liabilities | ||||
Accounts payable | $30.41 | $25.61 | $14.95 | $19.68 |
Deferred revenue | ||||
Short long term debt | $48.94 | $50.84 | $56.12 | |
Total current liabilities | $189.7 | $173.84 | $151.56 | $171.56 |
Long term debt | $6.6 | $12.8 | $7.19 | $6.04 |
Total noncurrent liabilities | ||||
Total debt | ||||
Total liabilities | $218.9 | $202.13 | $168.65 | $184.33 |
Shareholders' equity | ||||
Retained earnings | -$670.81 | -$637.39 | -$591.9 | -$585.38 |
Other shareholder equity | -$36.7 | -$35.26 | -$32.95 | -$35.53 |
Total shareholder equity | $22.43 | $45.26 | -$8.18 |
(in millions $) | 30 Oct 2023 | 30 Jul 2023 | 1 May 2023 | 31 Jan 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $58.85 | $47.92 | $47.19 | |
Cost of revenue | ||||
Gross Profit | $5.24 | $4.5 | $10.19 | |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $8.3 | $11.76 | $12.34 | |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $0.69 | $0.38 | $0.58 | |
Interest expense | -$2.98 | -$3.06 | -$6.42 | |
Net income | ||||
Net income | -$2.47 | -$9.41 | -$10.82 | |
Income (for common shares) |
(in millions $) | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 | 30 Dec 2019 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $177.52 | $161.99 | $138.63 | $97.88 |
Cost of revenue | $151.37 | $121.77 | $90.69 | |
Gross Profit | $14.48 | $10.62 | $16.86 | $7.19 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $49.36 | $15.67 | $17.56 | |
Total operating expenses | $41.16 | $203.47 | $138.54 | $112.36 |
Operating income | -$41.48 | $0.09 | -$14.48 | |
Income from continuing operations | ||||
EBIT | -$41.48 | $0.09 | -$14.48 | |
Income tax expense | $1.99 | $1.45 | $0.46 | $0.09 |
Interest expense | -$4.81 | -$5.14 | -$3.79 | -$3.77 |
Net income | ||||
Net income | -$33.42 | -$45.49 | -$6.51 | -$15.26 |
Income (for common shares) | -$45.49 | -$6.51 | -$15.26 |
(in millions $) | 30 Oct 2023 | 30 Jul 2023 | 1 May 2023 | 31 Jan 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 | -$1.43 | -$1.99 | -$0.35 | -$8.16 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | -$4.41 | $0.14 | -$2.01 | $17.3 |
Effect of exchange rate | $0.37 | $2.25 | $1.27 | -$0.04 |
Change in cash and equivalents | -$3.18 | -$5.1 | -$5.97 | -$6.86 |
(in millions $) | 31 Jan 2023 | 30 Dec 2021 | 30 Dec 2020 | 30 Dec 2019 |
---|---|---|---|---|
Net income | -$45.49 | -$6.51 | -$15.26 | |
Operating activities | ||||
Depreciation | $9.04 | $4.25 | $2.69 | |
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | -$27.48 | -$5.65 | -$2.87 | |
Investing activities | ||||
Capital expenditures | -$9.32 | -$0.2 | -$4.76 | |
Investments | ||||
Total cash flows from investing | -$8.16 | -$8.87 | $1.39 | -$7.89 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | $3.65 | -$6.66 | $1.94 | |
Total cash flows from financing | $17.3 | $18.43 | $40.79 | $9.52 |
Effect of exchange rate | -$0.04 | -$4.01 | $0.25 | -$0.35 |
Change in cash and equivalents | -$6.86 | -$21.94 | $36.78 | -$1.6 |
Market cap | $24.33M |
---|---|
Enterprise value | N/A |
Shares outstanding | 31.60M |
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 | 0.41 |
Quick ratio | 0.24 |